{ "fileType": "BalanceCheat.Model", "formatVersion": 4, "modelSchemaVersion": 1, "calculationVersion": 4, "metadata": { "id": "synthetic-next-negative-dcf-base", "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 Negative FCFF Transition", "currency": "EUR", "units": 1000, "allowZero": true, "otherCARate": 0, "otherCLRate": 0, "calendar": { "startYear": 2027, "actualYears": 0 }, "opening": { "cash": 0, "debt": 0, "revolver": 0, "revenue": 0, "ar": 0, "inventory": 0, "otherCA": 0, "ppe": 0, "otherNCA": 0, "ap": 0, "otherCL": 0, "otherNCL": 0, "equity": 0 }, "years": [ { "revenue": 100000, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 130000, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0 }, { "revenue": 100000, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 110000, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0 }, { "revenue": 100000, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 90000, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0 }, { "revenue": 100000, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 70000, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0 }, { "revenue": 100000, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 50000, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0 } ] }, "objects": [], "authority": {}, "nextId": 1, "tools": { "version": 1, "active": { "model.annual": true, "model.quarterly": false, "model.monthly": false, "model.weekly": false, "value.dcf": true, "value.comps": false, "value.precedents": false, "value.summary": false, "deals.lbo": false, "credit.financing": true } }, "financing": { "version": 1, "minimumCash": 0, "automatic": false, "autoRepay": false, "facilities": { "facility-1": { "id": "facility-1", "name": "Revolver / RCF", "type": "revolver", "commitment": 0, "start": null, "maturity": null, "priority": 1, "status": "committed", "comment": "", "loans": { "facility-1-loan-1": { "id": "facility-1-loan-1", "name": "Loan 1", "opening": 0, "rate": 5, "amortization": 0, "maturity": null, "comment": "", "events": {} } } } } }, "valuation": { "version": 1, "enabled": { "dcf": true, "comps": false, "precedents": false, "lbo": false, "summary": false }, "dcf": { "basis": "reported", "groups": null, "bridgePeriod": 2027, "bridge": { "cash": 0, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null }, "start": 2027, "end": 2031, "terminalAfter": 2031, "terminalYear": 2031, "valuationDate": "2026-12-31", "convention": "year-end", "stub": false, "taxMode": "unlevered", "otherFCF": {}, "waccSources": { "taxRate": "input", "costDebt": "input", "capital": "input" }, "wacc": { "override": 10, "riskFree": null, "beta": null, "erp": null, "country": 0, "size": 0, "other": 0, "costDebt": null, "taxRate": null, "equityValue": null, "debtValue": null, "debtWeight": null }, "terminal": { "method": "pg", "growth": 2, "multiple": null, "metric": "ebitda", "fcf": null, "normalize": false, "revenueGrowth": null, "ebitMargin": null, "ebitdaMargin": null, "taxRate": null, "capexRate": null, "daRate": null, "nwcRate": null, "other": 0 }, "sensitivity": { "waccStep": 1, "growthStep": 0.5, "multipleStep": 1, "steps": 2 } }, "comps": { "basis": "reported", "groups": null, "bridgePeriod": 2027, "bridge": { "cash": null, "grossDebt": null, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null }, "targetPeriod": 2027, "peerPeriod": "LTM", "metric": "ebitda", "statistic": "median", "override": null, "peers": {} }, "precedents": { "basis": "reported", "groups": null, "bridgePeriod": 2027, "bridge": { "cash": null, "grossDebt": null, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null }, "targetPeriod": 2027, "metric": "ebitda", "statistic": "median", "override": null, "synergyAdjusted": false, "transactions": {} }, "lbo": { "basis": "reported", "groups": null, "bridgePeriod": 2027, "bridge": { "cash": null, "grossDebt": null, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null }, "entryYear": 2027, "exitYear": 2031, "entryMode": "multiple", "entryEV": null, "entryEquity": null, "entryMultiple": null, "entryMetric": "ebitda", "exitMultiple": null, "exitMetric": "ebitda", "transactionFeeRate": 0, "transactionFees": null, "financingFeeRate": 0, "financingFees": null, "rollover": 0, "otherUses": 0, "otherSources": 0, "refinanceDebt": null, "minimumCash": 0, "sweep": 100, "exitFees": 0, "exitBridge": { "leases": null, "minority": null, "pension": null, "nonOperatingAssets": null, "investments": null, "other": null }, "managementOwnership": null, "ownershipConvention": "pro-rata-management-dilution", "otherSourcesTreatment": "non-participating", "taxPolicy": { "entryNOL": "inherit", "pikDeductible": true }, "tranches": {}, "distributions": {} }, "summary": { "basis": "ev", "outputs": { "dcf.pg": { "enabled": true, "label": "", "order": 0 }, "dcf.exit": { "enabled": true, "label": "", "order": 1 }, "comps.ebitda": { "enabled": true, "label": "", "order": 2 }, "precedents.ebitda": { "enabled": true, "label": "", "order": 3 } } } } }, "active": "base", "nextObject": 1, "nextScenario": 1, "nextOverride": 1, "whatIf": { "nextId": 1, "transactions": [] }, "scenarios": [ { "id": "base", "name": "Base", "overrides": [] } ] }, "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" }, { "id": "2030-01-01", "start": "2030-01-01", "end": "2031-01-01", "kind": "forecast", "frequency": "annual", "year": 2030, "months": 12, "days": 365, "durationDays": 365, "yearFraction": 1, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 1, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030E" }, { "id": "2031-01-01", "start": "2031-01-01", "end": "2032-01-01", "kind": "forecast", "frequency": "annual", "year": 2031, "months": 12, "days": 365, "durationDays": 365, "yearFraction": 1, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 1, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031E" } ], "opening": { "cash": 0, "debt": 0, "revolver": 0, "revenue": 0, "ar": 0, "inventory": 0, "otherCA": 0, "ppe": 0, "otherNCA": 0, "ap": 0, "otherCL": 0, "otherNCL": 0, "equity": 0 }, "breakdown": {}, "statements": { "2027-01-01": { "revenue": 99999.99999999994, "growth": null, "grossMargin": 100, "sga": 0, "da": 0, "capex": 129999.99999999999, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 99999.99999999994, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 99999.99999999994, "ebit": 99999.99999999994, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 99999.99999999994, "tax": 0, "netIncome": 99999.99999999994, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 99999.99999999994, "capexOut": -129999.99999999999, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -129999.99999999999, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -29999.999999999985, "cash": -29999.999999999985, "ppe": 129999.99999999999, "otherNCA": 0, "otherNCL": 0, "currentAssets": -29999.999999999985, "assets": 100000, "equity": 99999.99999999994, "shareCapital": 0, "retainedEarnings": 0, "currentYearNetIncome": 99999.99999999994, "dividends": 0, "liabilitiesEquity": 99999.99999999994, "fcf": -29999.999999999985, "totalCapex": 129999.99999999999, "collections": 99999.99999999994, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 153.84615384615375, "roe": 200, "roa": null, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.000000000000004, "netDebt": 29999.999999999985, "leverage": 0.30000000000000004, "workingCapital": -29999.999999999985, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 5.820766091346741e-11, "investedCapital": 129999.99999999999, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-01": { "revenue": 99999.99999999994, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 109999.99999999997, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 99999.99999999994, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 99999.99999999994, "ebit": 99999.99999999994, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 99999.99999999994, "tax": 0, "netIncome": 99999.99999999994, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 99999.99999999994, "capexOut": -109999.99999999997, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -109999.99999999997, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -10000, "cash": -39999.999999999985, "ppe": 240000.00000000012, "otherNCA": 0, "otherNCL": 0, "currentAssets": -39999.999999999985, "assets": 200000.00000000012, "equity": 199999.9999999998, "shareCapital": 0, "retainedEarnings": 99999.99999999985, "currentYearNetIncome": 99999.99999999994, "dividends": 0, "liabilitiesEquity": 199999.9999999998, "fcf": -10000, "totalCapex": 109999.99999999997, "collections": 99999.99999999994, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 54.054054054054, "roe": 66.66666666666667, "roa": 66.6666666666666, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000005, "netDebt": 39999.999999999985, "leverage": 0.4000000000000001, "workingCapital": -39999.999999999985, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -29999.999999999985, "balanceCheck": 3.2014213502407074e-10, "investedCapital": 240000.00000000012, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-01-01": { "revenue": 99999.99999999994, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 89999.99999999999, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 99999.99999999994, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 99999.99999999994, "ebit": 99999.99999999994, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 99999.99999999994, "tax": 0, "netIncome": 99999.99999999994, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 99999.99999999994, "capexOut": -89999.99999999999, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -89999.99999999999, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 9999.999999999996, "cash": -29999.99999999997, "ppe": 330000.0000000005, "otherNCA": 0, "otherNCL": 0, "currentAssets": -29999.99999999997, "assets": 300000.0000000006, "equity": 299999.99999999994, "shareCapital": 0, "retainedEarnings": 200000, "currentYearNetIncome": 99999.99999999994, "dividends": 0, "liabilitiesEquity": 299999.99999999994, "fcf": 9999.999999999996, "totalCapex": 89999.99999999999, "collections": 99999.99999999994, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 35.08771929824555, "roe": 40, "roa": 39.99999999999992, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000002, "netDebt": 29999.99999999997, "leverage": 0.2999999999999999, "workingCapital": -29999.99999999997, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -39999.999999999985, "balanceCheck": 6.402842700481415e-10, "investedCapital": 330000.0000000005, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-01-01": { "revenue": 99999.99999999994, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 69999.99999999997, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 99999.99999999994, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 99999.99999999994, "ebit": 99999.99999999994, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 99999.99999999994, "tax": 0, "netIncome": 99999.99999999994, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 99999.99999999994, "capexOut": -69999.99999999997, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -69999.99999999997, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 29999.999999999978, "cash": 1.318767317570746e-11, "ppe": 400000.00000000035, "otherNCA": 0, "otherNCL": 0, "currentAssets": 1.318767317570746e-11, "assets": 400000.00000000035, "equity": 400000.0000000002, "shareCapital": 0, "retainedEarnings": 300000.00000000023, "currentYearNetIncome": 99999.99999999994, "dividends": 0, "liabilitiesEquity": 400000.0000000002, "fcf": 29999.999999999978, "totalCapex": 69999.99999999997, "collections": 99999.99999999994, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 27.397260273972552, "roe": 28.571428571428548, "roa": 28.571428571428513, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.999999999999993, "netDebt": -1.318767317570746e-11, "leverage": -1.3187673175707467e-16, "workingCapital": 1.318767317570746e-11, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -29999.99999999997, "balanceCheck": 1.7462298274040222e-10, "investedCapital": 400000.00000000035, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-01-01": { "revenue": 99999.99999999996, "growth": 1.455191522836686e-14, "grossMargin": 100, "sga": 0, "da": 0, "capex": 49999.99999999998, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 99999.99999999996, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 99999.99999999996, "ebit": 99999.99999999996, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 99999.99999999996, "tax": 0, "netIncome": 99999.99999999996, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 99999.99999999996, "capexOut": -49999.99999999998, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -49999.99999999998, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 49999.99999999998, "cash": 49999.99999999999, "ppe": 450000.00000000116, "otherNCA": 0, "otherNCL": 0, "currentAssets": 49999.99999999999, "assets": 500000.00000000116, "equity": 500000.00000000047, "shareCapital": 0, "retainedEarnings": 400000.0000000005, "currentYearNetIncome": 99999.99999999996, "dividends": 0, "liabilitiesEquity": 500000.00000000047, "fcf": 49999.99999999998, "totalCapex": 49999.99999999998, "collections": 99999.99999999996, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 23.52941176470583, "roe": 22.222222222222197, "roa": 22.222222222222175, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -49999.99999999999, "leverage": -0.5000000000000001, "workingCapital": 49999.99999999999, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 1.318767317570746e-11, "balanceCheck": 6.984919309616089e-10, "investedCapital": 450000.00000000116, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 } }, "statementUnits": { "revenue": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "growth": { "unit": "percent", "kind": "rate", "sign": "signed", "aggregation": "weighted" }, "grossMargin": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "sga": { "unit": "percent", "kind": "rate", "sign": "signed", "aggregation": "weighted" }, "da": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "capex": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "dso": { "unit": "days", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "dio": { "unit": "days", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "dpo": { "unit": "days", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "debt": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "interestRate": { "unit": "percent", "kind": "rate", "sign": "signed", "aggregation": "weighted" }, "taxRate": { "unit": "percent", "kind": "rate", "sign": "signed", "aggregation": "weighted" }, "payout": { "unit": "percent", "kind": "rate", "sign": "signed", "aggregation": "weighted" }, "cogs": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "grossProfit": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "otherOperatingIncome": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "sgaExpense": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "ebitda": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "ebit": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "interest": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "interestIncome": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "impairment": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "otherOperatingExpense": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "manualOtherNonCashExpense": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "ebt": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "tax": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "netIncome": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "ar": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "grossAR": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "impairmentAllowance": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "inventory": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "ap": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "otherCA": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "otherCL": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "nonCashProvision": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "changeAR": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "changeInventory": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "changeAP": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "changeOtherWC": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "daAddback": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "otherNonCash": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "operatingNonCash": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "nonOperatingReclassification": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cfo": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "capexOut": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "disposalProceeds": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "otherOperatingCF": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "otherInvestingCF": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "otherFinancingCF": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cfi": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "debtIssued": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "debtRepaid": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "revolver": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "fundingChange": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "dividendsOut": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "cff": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cashChange": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cash": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "ppe": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "otherNCA": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "otherNCL": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "currentAssets": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "assets": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "equity": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "shareCapital": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "retainedEarnings": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "currentYearNetIncome": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "dividends": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "liabilitiesEquity": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "fcf": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "totalCapex": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "collections": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "suppliers": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "operatingPayments": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "interestPaid": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "taxPaid": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "taxExpense": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cashTax": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "taxPayable": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "interestExpense": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cashInterest": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "interestPayable": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "roic": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "roe": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "roa": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "ebitMargin": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "ebitdaMargin": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "fcfMargin": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "netDebt": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "leverage": { "unit": "multiple", "kind": "multiple", "sign": "signed", "aggregation": "recompute" }, "workingCapital": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "nwc": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "ccc": { "unit": "days", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "currentRatio": { "unit": "multiple", "kind": "multiple", "sign": "signed", "aggregation": "recompute" }, "quickRatio": { "unit": "multiple", "kind": "multiple", "sign": "signed", "aggregation": "recompute" }, "beginningCash": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "first" }, "balanceCheck": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "investedCapital": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "purchases": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "equityIssued": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "buybacksOut": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" } }, "objects": [], "adjusted": { "basis": "adjusted", "groups": [], "statements": { "2027-01-01": { "revenue": 99999.99999999994, "growth": null, "grossMargin": 100, "sga": 0, "da": 0, "capex": 129999.99999999999, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 99999.99999999994, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 99999.99999999994, "ebit": 99999.99999999994, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 99999.99999999994, "tax": 0, "netIncome": 99999.99999999994, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 99999.99999999994, "capexOut": -129999.99999999999, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -129999.99999999999, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -29999.999999999985, "cash": -29999.999999999985, "ppe": 129999.99999999999, "otherNCA": 0, "otherNCL": 0, "currentAssets": -29999.999999999985, "assets": 100000, "equity": 99999.99999999994, "shareCapital": 0, "retainedEarnings": 0, "currentYearNetIncome": 99999.99999999994, "dividends": 0, "liabilitiesEquity": 99999.99999999994, "fcf": -29999.999999999985, "totalCapex": 129999.99999999999, "collections": 99999.99999999994, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 153.84615384615375, "roe": 200, "roa": null, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.000000000000004, "netDebt": 29999.999999999985, "leverage": 0.30000000000000004, "workingCapital": -29999.999999999985, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 5.820766091346741e-11, "investedCapital": 129999.99999999999, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-01": { "revenue": 99999.99999999994, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 109999.99999999997, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 99999.99999999994, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 99999.99999999994, "ebit": 99999.99999999994, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 99999.99999999994, "tax": 0, "netIncome": 99999.99999999994, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 99999.99999999994, "capexOut": -109999.99999999997, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -109999.99999999997, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -10000, "cash": -39999.999999999985, "ppe": 240000.00000000012, "otherNCA": 0, "otherNCL": 0, "currentAssets": -39999.999999999985, "assets": 200000.00000000012, "equity": 199999.9999999998, "shareCapital": 0, "retainedEarnings": 99999.99999999985, "currentYearNetIncome": 99999.99999999994, "dividends": 0, "liabilitiesEquity": 199999.9999999998, "fcf": -10000, "totalCapex": 109999.99999999997, "collections": 99999.99999999994, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 54.054054054054, "roe": 66.66666666666667, "roa": 66.6666666666666, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000005, "netDebt": 39999.999999999985, "leverage": 0.4000000000000001, "workingCapital": -39999.999999999985, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -29999.999999999985, "balanceCheck": 3.2014213502407074e-10, "investedCapital": 240000.00000000012, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-01-01": { "revenue": 99999.99999999994, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 89999.99999999999, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 99999.99999999994, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 99999.99999999994, "ebit": 99999.99999999994, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 99999.99999999994, "tax": 0, "netIncome": 99999.99999999994, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 99999.99999999994, "capexOut": -89999.99999999999, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -89999.99999999999, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 9999.999999999996, "cash": -29999.99999999997, "ppe": 330000.0000000005, "otherNCA": 0, "otherNCL": 0, "currentAssets": -29999.99999999997, "assets": 300000.0000000006, "equity": 299999.99999999994, "shareCapital": 0, "retainedEarnings": 200000, "currentYearNetIncome": 99999.99999999994, "dividends": 0, "liabilitiesEquity": 299999.99999999994, "fcf": 9999.999999999996, "totalCapex": 89999.99999999999, "collections": 99999.99999999994, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 35.08771929824555, "roe": 40, "roa": 39.99999999999992, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000002, "netDebt": 29999.99999999997, "leverage": 0.2999999999999999, "workingCapital": -29999.99999999997, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -39999.999999999985, "balanceCheck": 6.402842700481415e-10, "investedCapital": 330000.0000000005, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-01-01": { "revenue": 99999.99999999994, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 69999.99999999997, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 99999.99999999994, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 99999.99999999994, "ebit": 99999.99999999994, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 99999.99999999994, "tax": 0, "netIncome": 99999.99999999994, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 99999.99999999994, "capexOut": -69999.99999999997, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -69999.99999999997, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 29999.999999999978, "cash": 1.318767317570746e-11, "ppe": 400000.00000000035, "otherNCA": 0, "otherNCL": 0, "currentAssets": 1.318767317570746e-11, "assets": 400000.00000000035, "equity": 400000.0000000002, "shareCapital": 0, "retainedEarnings": 300000.00000000023, "currentYearNetIncome": 99999.99999999994, "dividends": 0, "liabilitiesEquity": 400000.0000000002, "fcf": 29999.999999999978, "totalCapex": 69999.99999999997, "collections": 99999.99999999994, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 27.397260273972552, "roe": 28.571428571428548, "roa": 28.571428571428513, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.999999999999993, "netDebt": -1.318767317570746e-11, "leverage": -1.3187673175707467e-16, "workingCapital": 1.318767317570746e-11, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -29999.99999999997, "balanceCheck": 1.7462298274040222e-10, "investedCapital": 400000.00000000035, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-01-01": { "revenue": 99999.99999999996, "growth": 1.455191522836686e-14, "grossMargin": 100, "sga": 0, "da": 0, "capex": 49999.99999999998, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 99999.99999999996, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 99999.99999999996, "ebit": 99999.99999999996, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 99999.99999999996, "tax": 0, "netIncome": 99999.99999999996, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 99999.99999999996, "capexOut": -49999.99999999998, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -49999.99999999998, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 49999.99999999998, "cash": 49999.99999999999, "ppe": 450000.00000000116, "otherNCA": 0, "otherNCL": 0, "currentAssets": 49999.99999999999, "assets": 500000.00000000116, "equity": 500000.00000000047, "shareCapital": 0, "retainedEarnings": 400000.0000000005, "currentYearNetIncome": 99999.99999999996, "dividends": 0, "liabilitiesEquity": 500000.00000000047, "fcf": 49999.99999999998, "totalCapex": 49999.99999999998, "collections": 99999.99999999996, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 23.52941176470583, "roe": 22.222222222222197, "roa": 22.222222222222175, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -49999.99999999999, "leverage": -0.5000000000000001, "workingCapital": 49999.99999999999, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 1.318767317570746e-11, "balanceCheck": 6.984919309616089e-10, "investedCapital": 450000.00000000116, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 } } }, "analysis": { "outputs": { "valuation.dcf.pg.ev": { "value": 419240.2832885463, "unit": "currency", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.pg.equity": { "value": 419240.2832885463, "unit": "currency", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.pg.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.exit.ev": { "value": null, "unit": "currency", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.exit.equity": { "value": null, "unit": "currency", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.exit.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.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": { "dcf": { "domain": "value", "basis": "reported", "groups": null, "error": null, "outputs": [ { "id": "dcf.pg", "label": "DCF – Perpetuity growth", "low": { "ev": 280210.52964044653, "equity": 280210.52964044653, "perShare": null, "adjustment": 0, "items": { "cash": 0, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 419240.2832885463, "equity": 419240.2832885463, "perShare": null, "adjustment": 0, "items": { "cash": 0, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 728514.2797992907, "equity": 728514.2797992907, "perShare": null, "adjustment": 0, "items": { "cash": 0, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, { "id": "dcf.exit", "label": "DCF – Exit multiple", "low": null, "mid": null, "high": null, "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] } ], "rows": [ { "year": 2027, "ebit": 99999.99999999994, "taxes": 0, "nopat": 99999.99999999994, "da": 0, "capex": 129999.99999999999, "changeNWC": 0, "other": 0, "fcff": -30000.000000000044, "stub": 1, "time": 1.0027397260273974, "discountFactor": 0.9088535548268737, "cashFlow": -30000.000000000044, "pv": -27265.606644806252 }, { "year": 2028, "ebit": 99999.99999999994, "taxes": 0, "nopat": 99999.99999999994, "da": 0, "capex": 109999.99999999997, "changeNWC": 0, "other": 0, "fcff": -10000.00000000003, "stub": 1, "time": 2.0027397260273974, "discountFactor": 0.826230504388067, "cashFlow": -10000.00000000003, "pv": -8262.305043880695 }, { "year": 2029, "ebit": 99999.99999999994, "taxes": 0, "nopat": 99999.99999999994, "da": 0, "capex": 89999.99999999999, "changeNWC": 0, "other": 0, "fcff": 9999.999999999956, "stub": 1, "time": 3.0027397260273974, "discountFactor": 0.7511186403527881, "cashFlow": 9999.999999999956, "pv": 7511.186403527848 }, { "year": 2030, "ebit": 99999.99999999994, "taxes": 0, "nopat": 99999.99999999994, "da": 0, "capex": 69999.99999999997, "changeNWC": 0, "other": 0, "fcff": 29999.99999999997, "stub": 1, "time": 4.002739726027397, "discountFactor": 0.6828351275934437, "cashFlow": 29999.99999999997, "pv": 20485.05382780329 }, { "year": 2031, "ebit": 99999.99999999996, "taxes": 0, "nopat": 99999.99999999996, "da": 0, "capex": 49999.99999999998, "changeNWC": 0, "other": 0, "fcff": 49999.99999999998, "stub": 1, "time": 5.002739726027397, "discountFactor": 0.6207592069031306, "cashFlow": 49999.99999999998, "pv": 31037.960345156516 } ], "values": { "terminalMetric": 99999.99999999996, "pvFCFF": 23506.28888780071, "pgTV": 637499.9999999998, "exitTV": null, "terminalTime": 5.002739726027397, "impliedMultiple": 6.375000000000001, "impliedGrowth": null } } }, "summary": null }, "tools": { "version": 1, "active": { "model.annual": true, "model.quarterly": false, "model.monthly": false, "model.weekly": false, "value.dcf": true, "value.comps": false, "value.precedents": false, "value.summary": false, "deals.lbo": false, "credit.financing": 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": "2027-07-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-06-28E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-06", "weekId": "2027-W26" }, { "id": "2027-07-01", "start": "2027-07-01", "end": "2027-07-05", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-07-01E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-07", "weekId": "2027-W26" }, { "id": "2027-07-05", "start": "2027-07-05", "end": "2027-07-12", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-07-05E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-07", "weekId": "2027-W27" }, { "id": "2027-07-12", "start": "2027-07-12", "end": "2027-07-19", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-07-12E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-07", "weekId": "2027-W28" }, { "id": "2027-07-19", "start": "2027-07-19", "end": "2027-07-26", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-07-19E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-07", "weekId": "2027-W29" }, { "id": "2027-07-26", "start": "2027-07-26", "end": "2027-08-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01643835616438356, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-07-26E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-07", "weekId": "2027-W30" }, { "id": "2027-08-01", "start": "2027-08-01", "end": "2027-08-02", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-08-01E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-08", "weekId": "2027-W30" }, { "id": "2027-08-02", "start": "2027-08-02", "end": "2027-08-09", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-08-02E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-08", "weekId": "2027-W31" }, { "id": "2027-08-09", "start": "2027-08-09", "end": "2027-08-16", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-08-09E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-08", "weekId": "2027-W32" }, { "id": "2027-08-16", "start": "2027-08-16", "end": "2027-08-23", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-08-16E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-08", "weekId": "2027-W33" }, { "id": "2027-08-23", "start": "2027-08-23", "end": "2027-08-30", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-08-23E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-08", "weekId": "2027-W34" }, { "id": "2027-08-30", "start": "2027-08-30", "end": "2027-09-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-08-30E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-08", "weekId": "2027-W35" }, { "id": "2027-09-01", "start": "2027-09-01", "end": "2027-09-06", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-09-01E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-09", "weekId": "2027-W35" }, { "id": "2027-09-06", "start": "2027-09-06", "end": "2027-09-13", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-09-06E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-09", "weekId": "2027-W36" }, { "id": "2027-09-13", "start": "2027-09-13", "end": "2027-09-20", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-09-13E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-09", "weekId": "2027-W37" }, { "id": "2027-09-20", "start": "2027-09-20", "end": "2027-09-27", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-09-20E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-09", "weekId": "2027-W38" }, { "id": "2027-09-27", "start": "2027-09-27", "end": "2027-10-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-09-27E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-09", "weekId": "2027-W39" }, { "id": "2027-10-01", "start": "2027-10-01", "end": "2027-10-04", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-10-01E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-10", "weekId": "2027-W39" }, { "id": "2027-10-04", "start": "2027-10-04", "end": "2027-10-11", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-10-04E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-10", "weekId": "2027-W40" }, { "id": "2027-10-11", "start": "2027-10-11", "end": "2027-10-18", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-10-11E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-10", "weekId": "2027-W41" }, { "id": "2027-10-18", "start": "2027-10-18", "end": "2027-10-25", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-10-18E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-10", "weekId": "2027-W42" }, { "id": "2027-10-25", "start": "2027-10-25", "end": "2027-11-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-10-25E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-10", "weekId": "2027-W43" }, { "id": "2027-11-01", "start": "2027-11-01", "end": "2027-11-08", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-11-01E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-11", "weekId": "2027-W44" }, { "id": "2027-11-08", "start": "2027-11-08", "end": "2027-11-15", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-11-08E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-11", "weekId": "2027-W45" }, { "id": "2027-11-15", "start": "2027-11-15", "end": "2027-11-22", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-11-15E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-11", "weekId": "2027-W46" }, { "id": "2027-11-22", "start": "2027-11-22", "end": "2027-11-29", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-11-22E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-11", "weekId": "2027-W47" }, { "id": "2027-11-29", "start": "2027-11-29", "end": "2027-12-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-11-29E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-11", "weekId": "2027-W48" }, { "id": "2027-12-01", "start": "2027-12-01", "end": "2027-12-06", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-12-01E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-12", "weekId": "2027-W48" }, { "id": "2027-12-06", "start": "2027-12-06", "end": "2027-12-13", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-12-06E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-12", "weekId": "2027-W49" }, { "id": "2027-12-13", "start": "2027-12-13", "end": "2027-12-20", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-12-13E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-12", "weekId": "2027-W50" }, { "id": "2027-12-20", "start": "2027-12-20", "end": "2027-12-27", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-12-20E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-12", "weekId": "2027-W51" }, { "id": "2027-12-27", "start": "2027-12-27", "end": "2028-01-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-12-27E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-12", "weekId": "2027-W52" }, { "id": "2028-01-01", "start": "2028-01-01", "end": "2028-01-03", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.00546448087431694, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-01-01E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-01", "weekId": "2027-W52" }, { "id": "2028-01-03", "start": "2028-01-03", "end": "2028-01-10", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-01-03E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-01", "weekId": "2028-W01" }, { "id": "2028-01-10", "start": "2028-01-10", "end": "2028-01-17", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-01-10E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-01", "weekId": "2028-W02" }, { "id": "2028-01-17", "start": "2028-01-17", "end": "2028-01-24", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-01-17E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-01", "weekId": "2028-W03" }, { "id": "2028-01-24", "start": "2028-01-24", "end": "2028-01-31", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-01-24E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-01", "weekId": "2028-W04" }, { "id": "2028-01-31", "start": "2028-01-31", "end": "2028-02-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.00273224043715847, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-01-31E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-01", "weekId": "2028-W05" }, { "id": "2028-02-01", "start": "2028-02-01", "end": "2028-02-07", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01639344262295082, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-02-01E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-02", "weekId": "2028-W05" }, { "id": "2028-02-07", "start": "2028-02-07", "end": "2028-02-14", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-02-07E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-02", "weekId": "2028-W06" }, { "id": "2028-02-14", "start": "2028-02-14", "end": "2028-02-21", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-02-14E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-02", "weekId": "2028-W07" }, { "id": "2028-02-21", "start": "2028-02-21", "end": "2028-02-28", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-02-21E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-02", "weekId": "2028-W08" }, { "id": "2028-02-28", "start": "2028-02-28", "end": "2028-03-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.00546448087431694, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-02-28E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-02", "weekId": "2028-W09" }, { "id": "2028-03-01", "start": "2028-03-01", "end": "2028-03-06", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.01366120218579235, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-03-01E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-03", "weekId": "2028-W09" }, { "id": "2028-03-06", "start": "2028-03-06", "end": "2028-03-13", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-03-06E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-03", "weekId": "2028-W10" }, { "id": "2028-03-13", "start": "2028-03-13", "end": "2028-03-20", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-03-13E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-03", "weekId": "2028-W11" }, { "id": "2028-03-20", "start": "2028-03-20", "end": "2028-03-27", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-03-20E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-03", "weekId": "2028-W12" }, { "id": "2028-03-27", "start": "2028-03-27", "end": "2028-04-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.01366120218579235, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-03-27E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-03", "weekId": "2028-W13" }, { "id": "2028-04-01", "start": "2028-04-01", "end": "2028-04-03", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.00546448087431694, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-04-01E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-04", "weekId": "2028-W13" }, { "id": "2028-04-03", "start": "2028-04-03", "end": "2028-04-10", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-04-03E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-04", "weekId": "2028-W14" }, { "id": "2028-04-10", "start": "2028-04-10", "end": "2028-04-17", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-04-10E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-04", "weekId": "2028-W15" }, { "id": "2028-04-17", "start": "2028-04-17", "end": "2028-04-24", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-04-17E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-04", "weekId": "2028-W16" }, { "id": "2028-04-24", "start": "2028-04-24", "end": "2028-05-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-04-24E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-04", "weekId": "2028-W17" }, { "id": "2028-05-01", "start": "2028-05-01", "end": "2028-05-08", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-05-01E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-05", "weekId": "2028-W18" }, { "id": "2028-05-08", "start": "2028-05-08", "end": "2028-05-15", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-05-08E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-05", "weekId": "2028-W19" }, { "id": "2028-05-15", "start": "2028-05-15", "end": "2028-05-22", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-05-15E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-05", "weekId": "2028-W20" }, { "id": "2028-05-22", "start": "2028-05-22", "end": "2028-05-29", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-05-22E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-05", "weekId": "2028-W21" }, { "id": "2028-05-29", "start": "2028-05-29", "end": "2028-06-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00819672131147541, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-05-29E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-05", "weekId": "2028-W22" }, { "id": "2028-06-01", "start": "2028-06-01", "end": "2028-06-05", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.01092896174863388, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-06-01E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-06", "weekId": "2028-W22" }, { "id": "2028-06-05", "start": "2028-06-05", "end": "2028-06-12", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-06-05E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-06", "weekId": "2028-W23" }, { "id": "2028-06-12", "start": "2028-06-12", "end": "2028-06-19", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-06-12E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-06", "weekId": "2028-W24" }, { "id": "2028-06-19", "start": "2028-06-19", "end": "2028-06-26", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-06-19E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-06", "weekId": "2028-W25" }, { "id": "2028-06-26", "start": "2028-06-26", "end": "2028-07-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.01366120218579235, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-06-26E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-06", "weekId": "2028-W26" }, { "id": "2028-07-01", "start": "2028-07-01", "end": "2028-07-03", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.00546448087431694, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-07-01E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-07", "weekId": "2028-W26" }, { "id": "2028-07-03", "start": "2028-07-03", "end": "2028-07-10", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-07-03E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-07", "weekId": "2028-W27" }, { "id": "2028-07-10", "start": "2028-07-10", "end": "2028-07-17", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-07-10E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-07", "weekId": "2028-W28" }, { "id": "2028-07-17", "start": "2028-07-17", "end": "2028-07-24", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-07-17E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-07", "weekId": "2028-W29" }, { "id": "2028-07-24", "start": "2028-07-24", "end": "2028-07-31", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-07-24E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-07", "weekId": "2028-W30" }, { "id": "2028-07-31", "start": "2028-07-31", "end": "2028-08-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.00273224043715847, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-07-31E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-07", "weekId": "2028-W31" }, { "id": "2028-08-01", "start": "2028-08-01", "end": "2028-08-07", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01639344262295082, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-08-01E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-08", "weekId": "2028-W31" }, { "id": "2028-08-07", "start": "2028-08-07", "end": "2028-08-14", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-08-07E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-08", "weekId": "2028-W32" }, { "id": "2028-08-14", "start": "2028-08-14", "end": "2028-08-21", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-08-14E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-08", "weekId": "2028-W33" }, { "id": "2028-08-21", "start": "2028-08-21", "end": "2028-08-28", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-08-21E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-08", "weekId": "2028-W34" }, { "id": "2028-08-28", "start": "2028-08-28", "end": "2028-09-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.01092896174863388, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-08-28E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-08", "weekId": "2028-W35" }, { "id": "2028-09-01", "start": "2028-09-01", "end": "2028-09-04", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00819672131147541, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-09-01E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-09", "weekId": "2028-W35" }, { "id": "2028-09-04", "start": "2028-09-04", "end": "2028-09-11", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-09-04E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-09", "weekId": "2028-W36" }, { "id": "2028-09-11", "start": "2028-09-11", "end": "2028-09-18", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-09-11E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-09", "weekId": "2028-W37" }, { "id": "2028-09-18", "start": "2028-09-18", "end": "2028-09-25", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-09-18E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-09", "weekId": "2028-W38" }, { "id": "2028-09-25", "start": "2028-09-25", "end": "2028-10-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01639344262295082, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-09-25E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-09", "weekId": "2028-W39" }, { "id": "2028-10-01", "start": "2028-10-01", "end": "2028-10-02", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.00273224043715847, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-10-01E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-10", "weekId": "2028-W39" }, { "id": "2028-10-02", "start": "2028-10-02", "end": "2028-10-09", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-10-02E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-10", "weekId": "2028-W40" }, { "id": "2028-10-09", "start": "2028-10-09", "end": "2028-10-16", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-10-09E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-10", "weekId": "2028-W41" }, { "id": "2028-10-16", "start": "2028-10-16", "end": "2028-10-23", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-10-16E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-10", "weekId": "2028-W42" }, { "id": "2028-10-23", "start": "2028-10-23", "end": "2028-10-30", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-10-23E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-10", "weekId": "2028-W43" }, { "id": "2028-10-30", "start": "2028-10-30", "end": "2028-11-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.00546448087431694, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-10-30E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-10", "weekId": "2028-W44" }, { "id": "2028-11-01", "start": "2028-11-01", "end": "2028-11-06", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.01366120218579235, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-11-01E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-11", "weekId": "2028-W44" }, { "id": "2028-11-06", "start": "2028-11-06", "end": "2028-11-13", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-11-06E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-11", "weekId": "2028-W45" }, { "id": "2028-11-13", "start": "2028-11-13", "end": "2028-11-20", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-11-13E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-11", "weekId": "2028-W46" }, { "id": "2028-11-20", "start": "2028-11-20", "end": "2028-11-27", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-11-20E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-11", "weekId": "2028-W47" }, { "id": "2028-11-27", "start": "2028-11-27", "end": "2028-12-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.01092896174863388, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-11-27E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-11", "weekId": "2028-W48" }, { "id": "2028-12-01", "start": "2028-12-01", "end": "2028-12-04", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00819672131147541, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-12-01E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-12", "weekId": "2028-W48" }, { "id": "2028-12-04", "start": "2028-12-04", "end": "2028-12-11", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-12-04E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-12", "weekId": "2028-W49" }, { "id": "2028-12-11", "start": "2028-12-11", "end": "2028-12-18", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-12-11E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-12", "weekId": "2028-W50" }, { "id": "2028-12-18", "start": "2028-12-18", "end": "2028-12-25", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-12-18E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-12", "weekId": "2028-W51" }, { "id": "2028-12-25", "start": "2028-12-25", "end": "2029-01-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-12-25E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-12", "weekId": "2028-W52" }, { "id": "2029-01-01", "start": "2029-01-01", "end": "2029-01-08", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-01-01E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-01", "weekId": "2029-W01" }, { "id": "2029-01-08", "start": "2029-01-08", "end": "2029-01-15", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-01-08E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-01", "weekId": "2029-W02" }, { "id": "2029-01-15", "start": "2029-01-15", "end": "2029-01-22", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-01-15E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-01", "weekId": "2029-W03" }, { "id": "2029-01-22", "start": "2029-01-22", "end": "2029-01-29", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-01-22E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-01", "weekId": "2029-W04" }, { "id": "2029-01-29", "start": "2029-01-29", "end": "2029-02-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-01-29E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-01", "weekId": "2029-W05" }, { "id": "2029-02-01", "start": "2029-02-01", "end": "2029-02-05", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-02-01E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-02", "weekId": "2029-W05" }, { "id": "2029-02-05", "start": "2029-02-05", "end": "2029-02-12", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-02-05E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-02", "weekId": "2029-W06" }, { "id": "2029-02-12", "start": "2029-02-12", "end": "2029-02-19", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-02-12E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-02", "weekId": "2029-W07" }, { "id": "2029-02-19", "start": "2029-02-19", "end": "2029-02-26", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-02-19E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-02", "weekId": "2029-W08" }, { "id": "2029-02-26", "start": "2029-02-26", "end": "2029-03-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-02-26E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-02", "weekId": "2029-W09" }, { "id": "2029-03-01", "start": "2029-03-01", "end": "2029-03-05", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-03-01E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-03", "weekId": "2029-W09" }, { "id": "2029-03-05", "start": "2029-03-05", "end": "2029-03-12", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-03-05E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-03", "weekId": "2029-W10" }, { "id": "2029-03-12", "start": "2029-03-12", "end": "2029-03-19", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-03-12E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-03", "weekId": "2029-W11" }, { "id": "2029-03-19", "start": "2029-03-19", "end": "2029-03-26", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-03-19E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-03", "weekId": "2029-W12" }, { "id": "2029-03-26", "start": "2029-03-26", "end": "2029-04-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01643835616438356, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-03-26E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-03", "weekId": "2029-W13" }, { "id": "2029-04-01", "start": "2029-04-01", "end": "2029-04-02", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-04-01E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-04", "weekId": "2029-W13" }, { "id": "2029-04-02", "start": "2029-04-02", "end": "2029-04-09", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-04-02E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-04", "weekId": "2029-W14" }, { "id": "2029-04-09", "start": "2029-04-09", "end": "2029-04-16", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-04-09E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-04", "weekId": "2029-W15" }, { "id": "2029-04-16", "start": "2029-04-16", "end": "2029-04-23", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-04-16E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-04", "weekId": "2029-W16" }, { "id": "2029-04-23", "start": "2029-04-23", "end": "2029-04-30", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-04-23E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-04", "weekId": "2029-W17" }, { "id": "2029-04-30", "start": "2029-04-30", "end": "2029-05-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-04-30E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-04", "weekId": "2029-W18" }, { "id": "2029-05-01", "start": "2029-05-01", "end": "2029-05-07", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01643835616438356, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-05-01E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-05", "weekId": "2029-W18" }, { "id": "2029-05-07", "start": "2029-05-07", "end": "2029-05-14", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-05-07E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-05", "weekId": "2029-W19" }, { "id": "2029-05-14", "start": "2029-05-14", "end": "2029-05-21", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-05-14E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-05", "weekId": "2029-W20" }, { "id": "2029-05-21", "start": "2029-05-21", "end": "2029-05-28", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-05-21E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-05", "weekId": "2029-W21" }, { "id": "2029-05-28", "start": "2029-05-28", "end": "2029-06-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-05-28E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-05", "weekId": "2029-W22" }, { "id": "2029-06-01", "start": "2029-06-01", "end": "2029-06-04", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-06-01E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-06", "weekId": "2029-W22" }, { "id": "2029-06-04", "start": "2029-06-04", "end": "2029-06-11", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-06-04E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-06", "weekId": "2029-W23" }, { "id": "2029-06-11", "start": "2029-06-11", "end": "2029-06-18", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-06-11E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-06", "weekId": "2029-W24" }, { "id": "2029-06-18", "start": "2029-06-18", "end": "2029-06-25", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-06-18E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-06", "weekId": "2029-W25" }, { "id": "2029-06-25", "start": "2029-06-25", "end": "2029-07-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01643835616438356, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-06-25E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-06", "weekId": "2029-W26" }, { "id": "2029-07-01", "start": "2029-07-01", "end": "2029-07-02", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-07-01E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-07", "weekId": "2029-W26" }, { "id": "2029-07-02", "start": "2029-07-02", "end": "2029-07-09", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-07-02E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-07", "weekId": "2029-W27" }, { "id": "2029-07-09", "start": "2029-07-09", "end": "2029-07-16", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-07-09E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-07", "weekId": "2029-W28" }, { "id": "2029-07-16", "start": "2029-07-16", "end": "2029-07-23", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-07-16E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-07", "weekId": "2029-W29" }, { "id": "2029-07-23", "start": "2029-07-23", "end": "2029-07-30", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-07-23E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-07", "weekId": "2029-W30" }, { "id": "2029-07-30", "start": "2029-07-30", "end": "2029-08-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-07-30E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-07", "weekId": "2029-W31" }, { "id": "2029-08-01", "start": "2029-08-01", "end": "2029-08-06", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-08-01E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-08", "weekId": "2029-W31" }, { "id": "2029-08-06", "start": "2029-08-06", "end": "2029-08-13", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-08-06E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-08", "weekId": "2029-W32" }, { "id": "2029-08-13", "start": "2029-08-13", "end": "2029-08-20", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-08-13E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-08", "weekId": "2029-W33" }, { "id": "2029-08-20", "start": "2029-08-20", "end": "2029-08-27", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-08-20E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-08", "weekId": "2029-W34" }, { "id": "2029-08-27", "start": "2029-08-27", "end": "2029-09-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-08-27E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-08", "weekId": "2029-W35" }, { "id": "2029-09-01", "start": "2029-09-01", "end": "2029-09-03", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-09-01E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-09", "weekId": "2029-W35" }, { "id": "2029-09-03", "start": "2029-09-03", "end": "2029-09-10", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-09-03E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-09", "weekId": "2029-W36" }, { "id": "2029-09-10", "start": "2029-09-10", "end": "2029-09-17", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-09-10E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-09", "weekId": "2029-W37" }, { "id": "2029-09-17", "start": "2029-09-17", "end": "2029-09-24", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-09-17E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-09", "weekId": "2029-W38" }, { "id": "2029-09-24", "start": "2029-09-24", "end": "2029-10-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-09-24E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-09", "weekId": "2029-W39" }, { "id": "2029-10-01", "start": "2029-10-01", "end": "2029-10-08", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-10-01E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-10", "weekId": "2029-W40" }, { "id": "2029-10-08", "start": "2029-10-08", "end": "2029-10-15", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-10-08E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-10", "weekId": "2029-W41" }, { "id": "2029-10-15", "start": "2029-10-15", "end": "2029-10-22", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-10-15E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-10", "weekId": "2029-W42" }, { "id": "2029-10-22", "start": "2029-10-22", "end": "2029-10-29", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-10-22E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-10", "weekId": "2029-W43" }, { "id": "2029-10-29", "start": "2029-10-29", "end": "2029-11-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-10-29E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-10", "weekId": "2029-W44" }, { "id": "2029-11-01", "start": "2029-11-01", "end": "2029-11-05", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-11-01E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-11", "weekId": "2029-W44" }, { "id": "2029-11-05", "start": "2029-11-05", "end": "2029-11-12", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-11-05E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-11", "weekId": "2029-W45" }, { "id": "2029-11-12", "start": "2029-11-12", "end": "2029-11-19", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-11-12E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-11", "weekId": "2029-W46" }, { "id": "2029-11-19", "start": "2029-11-19", "end": "2029-11-26", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-11-19E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-11", "weekId": "2029-W47" }, { "id": "2029-11-26", "start": "2029-11-26", "end": "2029-12-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-11-26E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-11", "weekId": "2029-W48" }, { "id": "2029-12-01", "start": "2029-12-01", "end": "2029-12-03", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-12-01E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-12", "weekId": "2029-W48" }, { "id": "2029-12-03", "start": "2029-12-03", "end": "2029-12-10", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-12-03E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-12", "weekId": "2029-W49" }, { "id": "2029-12-10", "start": "2029-12-10", "end": "2029-12-17", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-12-10E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-12", "weekId": "2029-W50" }, { "id": "2029-12-17", "start": "2029-12-17", "end": "2029-12-24", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-12-17E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-12", "weekId": "2029-W51" }, { "id": "2029-12-24", "start": "2029-12-24", "end": "2029-12-31", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-12-24E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-12", "weekId": "2029-W52" }, { "id": "2029-12-31", "start": "2029-12-31", "end": "2030-01-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-12-31E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-12", "weekId": "2030-W01" }, { "id": "2030-01-01", "start": "2030-01-01", "end": "2030-01-07", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01643835616438356, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 1, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-01-01E", "annualId": "2030-01-01", "quarterId": "2030-Q1", "monthId": "2030-01", "weekId": "2030-W01" }, { "id": "2030-01-07", "start": "2030-01-07", "end": "2030-01-14", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 1, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-01-07E", "annualId": "2030-01-01", "quarterId": "2030-Q1", "monthId": "2030-01", "weekId": "2030-W02" }, { "id": "2030-01-14", "start": "2030-01-14", "end": "2030-01-21", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 1, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-01-14E", "annualId": "2030-01-01", "quarterId": "2030-Q1", "monthId": "2030-01", "weekId": "2030-W03" }, { "id": "2030-01-21", "start": "2030-01-21", "end": "2030-01-28", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 1, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-01-21E", "annualId": "2030-01-01", "quarterId": "2030-Q1", "monthId": "2030-01", "weekId": "2030-W04" }, { "id": "2030-01-28", "start": "2030-01-28", "end": "2030-02-01", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 1, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-01-28E", "annualId": "2030-01-01", "quarterId": "2030-Q1", "monthId": "2030-01", "weekId": "2030-W05" }, { "id": "2030-02-01", "start": "2030-02-01", "end": "2030-02-04", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 1, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-02-01E", "annualId": "2030-01-01", "quarterId": "2030-Q1", "monthId": "2030-02", "weekId": "2030-W05" }, { "id": "2030-02-04", "start": "2030-02-04", "end": "2030-02-11", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 1, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-02-04E", "annualId": "2030-01-01", "quarterId": "2030-Q1", "monthId": "2030-02", "weekId": "2030-W06" }, { "id": "2030-02-11", "start": "2030-02-11", "end": "2030-02-18", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 1, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-02-11E", "annualId": "2030-01-01", "quarterId": "2030-Q1", "monthId": "2030-02", "weekId": "2030-W07" }, { "id": "2030-02-18", "start": "2030-02-18", "end": "2030-02-25", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 1, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-02-18E", "annualId": "2030-01-01", "quarterId": "2030-Q1", "monthId": "2030-02", "weekId": "2030-W08" }, { "id": "2030-02-25", "start": "2030-02-25", "end": "2030-03-01", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 1, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-02-25E", "annualId": "2030-01-01", "quarterId": "2030-Q1", "monthId": "2030-02", "weekId": "2030-W09" }, { "id": "2030-03-01", "start": "2030-03-01", "end": "2030-03-04", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 1, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-03-01E", "annualId": "2030-01-01", "quarterId": "2030-Q1", "monthId": "2030-03", "weekId": "2030-W09" }, { "id": "2030-03-04", "start": "2030-03-04", "end": "2030-03-11", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 1, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-03-04E", "annualId": "2030-01-01", "quarterId": "2030-Q1", "monthId": "2030-03", "weekId": "2030-W10" }, { "id": "2030-03-11", "start": "2030-03-11", "end": "2030-03-18", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 1, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-03-11E", "annualId": "2030-01-01", "quarterId": "2030-Q1", "monthId": "2030-03", "weekId": "2030-W11" }, { "id": "2030-03-18", "start": "2030-03-18", "end": "2030-03-25", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 1, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-03-18E", "annualId": "2030-01-01", "quarterId": "2030-Q1", "monthId": "2030-03", "weekId": "2030-W12" }, { "id": "2030-03-25", "start": "2030-03-25", "end": "2030-04-01", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 1, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-03-25E", "annualId": "2030-01-01", "quarterId": "2030-Q1", "monthId": "2030-03", "weekId": "2030-W13" }, { "id": "2030-04-01", "start": "2030-04-01", "end": "2030-04-08", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 2, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-04-01E", "annualId": "2030-01-01", "quarterId": "2030-Q2", "monthId": "2030-04", "weekId": "2030-W14" }, { "id": "2030-04-08", "start": "2030-04-08", "end": "2030-04-15", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 2, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-04-08E", "annualId": "2030-01-01", "quarterId": "2030-Q2", "monthId": "2030-04", "weekId": "2030-W15" }, { "id": "2030-04-15", "start": "2030-04-15", "end": "2030-04-22", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 2, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-04-15E", "annualId": "2030-01-01", "quarterId": "2030-Q2", "monthId": "2030-04", "weekId": "2030-W16" }, { "id": "2030-04-22", "start": "2030-04-22", "end": "2030-04-29", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 2, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-04-22E", "annualId": "2030-01-01", "quarterId": "2030-Q2", "monthId": "2030-04", "weekId": "2030-W17" }, { "id": "2030-04-29", "start": "2030-04-29", "end": "2030-05-01", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 2, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-04-29E", "annualId": "2030-01-01", "quarterId": "2030-Q2", "monthId": "2030-04", "weekId": "2030-W18" }, { "id": "2030-05-01", "start": "2030-05-01", "end": "2030-05-06", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 2, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-05-01E", "annualId": "2030-01-01", "quarterId": "2030-Q2", "monthId": "2030-05", "weekId": "2030-W18" }, { "id": "2030-05-06", "start": "2030-05-06", "end": "2030-05-13", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 2, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-05-06E", "annualId": "2030-01-01", "quarterId": "2030-Q2", "monthId": "2030-05", "weekId": "2030-W19" }, { "id": "2030-05-13", "start": "2030-05-13", "end": "2030-05-20", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 2, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-05-13E", "annualId": "2030-01-01", "quarterId": "2030-Q2", "monthId": "2030-05", "weekId": "2030-W20" }, { "id": "2030-05-20", "start": "2030-05-20", "end": "2030-05-27", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 2, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-05-20E", "annualId": "2030-01-01", "quarterId": "2030-Q2", "monthId": "2030-05", "weekId": "2030-W21" }, { "id": "2030-05-27", "start": "2030-05-27", "end": "2030-06-01", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 2, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-05-27E", "annualId": "2030-01-01", "quarterId": "2030-Q2", "monthId": "2030-05", "weekId": "2030-W22" }, { "id": "2030-06-01", "start": "2030-06-01", "end": "2030-06-03", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 2, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-06-01E", "annualId": "2030-01-01", "quarterId": "2030-Q2", "monthId": "2030-06", "weekId": "2030-W22" }, { "id": "2030-06-03", "start": "2030-06-03", "end": "2030-06-10", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 2, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-06-03E", "annualId": "2030-01-01", "quarterId": "2030-Q2", "monthId": "2030-06", "weekId": "2030-W23" }, { "id": "2030-06-10", "start": "2030-06-10", "end": "2030-06-17", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 2, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-06-10E", "annualId": "2030-01-01", "quarterId": "2030-Q2", "monthId": "2030-06", "weekId": "2030-W24" }, { "id": "2030-06-17", "start": "2030-06-17", "end": "2030-06-24", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 2, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-06-17E", "annualId": "2030-01-01", "quarterId": "2030-Q2", "monthId": "2030-06", "weekId": "2030-W25" }, { "id": "2030-06-24", "start": "2030-06-24", "end": "2030-07-01", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 2, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-06-24E", "annualId": "2030-01-01", "quarterId": "2030-Q2", "monthId": "2030-06", "weekId": "2030-W26" }, { "id": "2030-07-01", "start": "2030-07-01", "end": "2030-07-08", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 3, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-07-01E", "annualId": "2030-01-01", "quarterId": "2030-Q3", "monthId": "2030-07", "weekId": "2030-W27" }, { "id": "2030-07-08", "start": "2030-07-08", "end": "2030-07-15", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 3, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-07-08E", "annualId": "2030-01-01", "quarterId": "2030-Q3", "monthId": "2030-07", "weekId": "2030-W28" }, { "id": "2030-07-15", "start": "2030-07-15", "end": "2030-07-22", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 3, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-07-15E", "annualId": "2030-01-01", "quarterId": "2030-Q3", "monthId": "2030-07", "weekId": "2030-W29" }, { "id": "2030-07-22", "start": "2030-07-22", "end": "2030-07-29", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 3, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-07-22E", "annualId": "2030-01-01", "quarterId": "2030-Q3", "monthId": "2030-07", "weekId": "2030-W30" }, { "id": "2030-07-29", "start": "2030-07-29", "end": "2030-08-01", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 3, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-07-29E", "annualId": "2030-01-01", "quarterId": "2030-Q3", "monthId": "2030-07", "weekId": "2030-W31" }, { "id": "2030-08-01", "start": "2030-08-01", "end": "2030-08-05", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 3, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-08-01E", "annualId": "2030-01-01", "quarterId": "2030-Q3", "monthId": "2030-08", "weekId": "2030-W31" }, { "id": "2030-08-05", "start": "2030-08-05", "end": "2030-08-12", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 3, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-08-05E", "annualId": "2030-01-01", "quarterId": "2030-Q3", "monthId": "2030-08", "weekId": "2030-W32" }, { "id": "2030-08-12", "start": "2030-08-12", "end": "2030-08-19", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 3, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-08-12E", "annualId": "2030-01-01", "quarterId": "2030-Q3", "monthId": "2030-08", "weekId": "2030-W33" }, { "id": "2030-08-19", "start": "2030-08-19", "end": "2030-08-26", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 3, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-08-19E", "annualId": "2030-01-01", "quarterId": "2030-Q3", "monthId": "2030-08", "weekId": "2030-W34" }, { "id": "2030-08-26", "start": "2030-08-26", "end": "2030-09-01", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01643835616438356, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 3, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-08-26E", "annualId": "2030-01-01", "quarterId": "2030-Q3", "monthId": "2030-08", "weekId": "2030-W35" }, { "id": "2030-09-01", "start": "2030-09-01", "end": "2030-09-02", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 3, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-09-01E", "annualId": "2030-01-01", "quarterId": "2030-Q3", "monthId": "2030-09", "weekId": "2030-W35" }, { "id": "2030-09-02", "start": "2030-09-02", "end": "2030-09-09", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 3, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-09-02E", "annualId": "2030-01-01", "quarterId": "2030-Q3", "monthId": "2030-09", "weekId": "2030-W36" }, { "id": "2030-09-09", "start": "2030-09-09", "end": "2030-09-16", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 3, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-09-09E", "annualId": "2030-01-01", "quarterId": "2030-Q3", "monthId": "2030-09", "weekId": "2030-W37" }, { "id": "2030-09-16", "start": "2030-09-16", "end": "2030-09-23", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 3, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-09-16E", "annualId": "2030-01-01", "quarterId": "2030-Q3", "monthId": "2030-09", "weekId": "2030-W38" }, { "id": "2030-09-23", "start": "2030-09-23", "end": "2030-09-30", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 3, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-09-23E", "annualId": "2030-01-01", "quarterId": "2030-Q3", "monthId": "2030-09", "weekId": "2030-W39" }, { "id": "2030-09-30", "start": "2030-09-30", "end": "2030-10-01", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 3, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-09-30E", "annualId": "2030-01-01", "quarterId": "2030-Q3", "monthId": "2030-09", "weekId": "2030-W40" }, { "id": "2030-10-01", "start": "2030-10-01", "end": "2030-10-07", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01643835616438356, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 4, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-10-01E", "annualId": "2030-01-01", "quarterId": "2030-Q4", "monthId": "2030-10", "weekId": "2030-W40" }, { "id": "2030-10-07", "start": "2030-10-07", "end": "2030-10-14", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 4, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-10-07E", "annualId": "2030-01-01", "quarterId": "2030-Q4", "monthId": "2030-10", "weekId": "2030-W41" }, { "id": "2030-10-14", "start": "2030-10-14", "end": "2030-10-21", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 4, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-10-14E", "annualId": "2030-01-01", "quarterId": "2030-Q4", "monthId": "2030-10", "weekId": "2030-W42" }, { "id": "2030-10-21", "start": "2030-10-21", "end": "2030-10-28", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 4, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-10-21E", "annualId": "2030-01-01", "quarterId": "2030-Q4", "monthId": "2030-10", "weekId": "2030-W43" }, { "id": "2030-10-28", "start": "2030-10-28", "end": "2030-11-01", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 4, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-10-28E", "annualId": "2030-01-01", "quarterId": "2030-Q4", "monthId": "2030-10", "weekId": "2030-W44" }, { "id": "2030-11-01", "start": "2030-11-01", "end": "2030-11-04", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 4, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-11-01E", "annualId": "2030-01-01", "quarterId": "2030-Q4", "monthId": "2030-11", "weekId": "2030-W44" }, { "id": "2030-11-04", "start": "2030-11-04", "end": "2030-11-11", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 4, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-11-04E", "annualId": "2030-01-01", "quarterId": "2030-Q4", "monthId": "2030-11", "weekId": "2030-W45" }, { "id": "2030-11-11", "start": "2030-11-11", "end": "2030-11-18", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 4, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-11-11E", "annualId": "2030-01-01", "quarterId": "2030-Q4", "monthId": "2030-11", "weekId": "2030-W46" }, { "id": "2030-11-18", "start": "2030-11-18", "end": "2030-11-25", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 4, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-11-18E", "annualId": "2030-01-01", "quarterId": "2030-Q4", "monthId": "2030-11", "weekId": "2030-W47" }, { "id": "2030-11-25", "start": "2030-11-25", "end": "2030-12-01", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01643835616438356, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 4, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-11-25E", "annualId": "2030-01-01", "quarterId": "2030-Q4", "monthId": "2030-11", "weekId": "2030-W48" }, { "id": "2030-12-01", "start": "2030-12-01", "end": "2030-12-02", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 4, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-12-01E", "annualId": "2030-01-01", "quarterId": "2030-Q4", "monthId": "2030-12", "weekId": "2030-W48" }, { "id": "2030-12-02", "start": "2030-12-02", "end": "2030-12-09", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 4, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-12-02E", "annualId": "2030-01-01", "quarterId": "2030-Q4", "monthId": "2030-12", "weekId": "2030-W49" }, { "id": "2030-12-09", "start": "2030-12-09", "end": "2030-12-16", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 4, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-12-09E", "annualId": "2030-01-01", "quarterId": "2030-Q4", "monthId": "2030-12", "weekId": "2030-W50" }, { "id": "2030-12-16", "start": "2030-12-16", "end": "2030-12-23", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 4, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-12-16E", "annualId": "2030-01-01", "quarterId": "2030-Q4", "monthId": "2030-12", "weekId": "2030-W51" }, { "id": "2030-12-23", "start": "2030-12-23", "end": "2030-12-30", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 4, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-12-23E", "annualId": "2030-01-01", "quarterId": "2030-Q4", "monthId": "2030-12", "weekId": "2030-W52" }, { "id": "2030-12-30", "start": "2030-12-30", "end": "2031-01-01", "kind": "forecast", "frequency": "stub", "year": 2030, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2030, "fiscalQuarter": 4, "fiscalStart": "2030-01-01", "fiscalEnd": "2031-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2030-12-30E", "annualId": "2030-01-01", "quarterId": "2030-Q4", "monthId": "2030-12", "weekId": "2031-W01" }, { "id": "2031-01-01", "start": "2031-01-01", "end": "2031-01-06", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 1, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-01-01E", "annualId": "2031-01-01", "quarterId": "2031-Q1", "monthId": "2031-01", "weekId": "2031-W01" }, { "id": "2031-01-06", "start": "2031-01-06", "end": "2031-01-13", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 1, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-01-06E", "annualId": "2031-01-01", "quarterId": "2031-Q1", "monthId": "2031-01", "weekId": "2031-W02" }, { "id": "2031-01-13", "start": "2031-01-13", "end": "2031-01-20", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 1, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-01-13E", "annualId": "2031-01-01", "quarterId": "2031-Q1", "monthId": "2031-01", "weekId": "2031-W03" }, { "id": "2031-01-20", "start": "2031-01-20", "end": "2031-01-27", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 1, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-01-20E", "annualId": "2031-01-01", "quarterId": "2031-Q1", "monthId": "2031-01", "weekId": "2031-W04" }, { "id": "2031-01-27", "start": "2031-01-27", "end": "2031-02-01", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 1, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-01-27E", "annualId": "2031-01-01", "quarterId": "2031-Q1", "monthId": "2031-01", "weekId": "2031-W05" }, { "id": "2031-02-01", "start": "2031-02-01", "end": "2031-02-03", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 1, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-02-01E", "annualId": "2031-01-01", "quarterId": "2031-Q1", "monthId": "2031-02", "weekId": "2031-W05" }, { "id": "2031-02-03", "start": "2031-02-03", "end": "2031-02-10", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 1, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-02-03E", "annualId": "2031-01-01", "quarterId": "2031-Q1", "monthId": "2031-02", "weekId": "2031-W06" }, { "id": "2031-02-10", "start": "2031-02-10", "end": "2031-02-17", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 1, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-02-10E", "annualId": "2031-01-01", "quarterId": "2031-Q1", "monthId": "2031-02", "weekId": "2031-W07" }, { "id": "2031-02-17", "start": "2031-02-17", "end": "2031-02-24", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 1, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-02-17E", "annualId": "2031-01-01", "quarterId": "2031-Q1", "monthId": "2031-02", "weekId": "2031-W08" }, { "id": "2031-02-24", "start": "2031-02-24", "end": "2031-03-01", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 1, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-02-24E", "annualId": "2031-01-01", "quarterId": "2031-Q1", "monthId": "2031-02", "weekId": "2031-W09" }, { "id": "2031-03-01", "start": "2031-03-01", "end": "2031-03-03", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 1, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-03-01E", "annualId": "2031-01-01", "quarterId": "2031-Q1", "monthId": "2031-03", "weekId": "2031-W09" }, { "id": "2031-03-03", "start": "2031-03-03", "end": "2031-03-10", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 1, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-03-03E", "annualId": "2031-01-01", "quarterId": "2031-Q1", "monthId": "2031-03", "weekId": "2031-W10" }, { "id": "2031-03-10", "start": "2031-03-10", "end": "2031-03-17", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 1, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-03-10E", "annualId": "2031-01-01", "quarterId": "2031-Q1", "monthId": "2031-03", "weekId": "2031-W11" }, { "id": "2031-03-17", "start": "2031-03-17", "end": "2031-03-24", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 1, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-03-17E", "annualId": "2031-01-01", "quarterId": "2031-Q1", "monthId": "2031-03", "weekId": "2031-W12" }, { "id": "2031-03-24", "start": "2031-03-24", "end": "2031-03-31", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 1, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-03-24E", "annualId": "2031-01-01", "quarterId": "2031-Q1", "monthId": "2031-03", "weekId": "2031-W13" }, { "id": "2031-03-31", "start": "2031-03-31", "end": "2031-04-01", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 1, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-03-31E", "annualId": "2031-01-01", "quarterId": "2031-Q1", "monthId": "2031-03", "weekId": "2031-W14" }, { "id": "2031-04-01", "start": "2031-04-01", "end": "2031-04-07", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01643835616438356, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 2, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-04-01E", "annualId": "2031-01-01", "quarterId": "2031-Q2", "monthId": "2031-04", "weekId": "2031-W14" }, { "id": "2031-04-07", "start": "2031-04-07", "end": "2031-04-14", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 2, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-04-07E", "annualId": "2031-01-01", "quarterId": "2031-Q2", "monthId": "2031-04", "weekId": "2031-W15" }, { "id": "2031-04-14", "start": "2031-04-14", "end": "2031-04-21", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 2, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-04-14E", "annualId": "2031-01-01", "quarterId": "2031-Q2", "monthId": "2031-04", "weekId": "2031-W16" }, { "id": "2031-04-21", "start": "2031-04-21", "end": "2031-04-28", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 2, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-04-21E", "annualId": "2031-01-01", "quarterId": "2031-Q2", "monthId": "2031-04", "weekId": "2031-W17" }, { "id": "2031-04-28", "start": "2031-04-28", "end": "2031-05-01", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 2, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-04-28E", "annualId": "2031-01-01", "quarterId": "2031-Q2", "monthId": "2031-04", "weekId": "2031-W18" }, { "id": "2031-05-01", "start": "2031-05-01", "end": "2031-05-05", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 2, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-05-01E", "annualId": "2031-01-01", "quarterId": "2031-Q2", "monthId": "2031-05", "weekId": "2031-W18" }, { "id": "2031-05-05", "start": "2031-05-05", "end": "2031-05-12", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 2, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-05-05E", "annualId": "2031-01-01", "quarterId": "2031-Q2", "monthId": "2031-05", "weekId": "2031-W19" }, { "id": "2031-05-12", "start": "2031-05-12", "end": "2031-05-19", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 2, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-05-12E", "annualId": "2031-01-01", "quarterId": "2031-Q2", "monthId": "2031-05", "weekId": "2031-W20" }, { "id": "2031-05-19", "start": "2031-05-19", "end": "2031-05-26", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 2, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-05-19E", "annualId": "2031-01-01", "quarterId": "2031-Q2", "monthId": "2031-05", "weekId": "2031-W21" }, { "id": "2031-05-26", "start": "2031-05-26", "end": "2031-06-01", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01643835616438356, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 2, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-05-26E", "annualId": "2031-01-01", "quarterId": "2031-Q2", "monthId": "2031-05", "weekId": "2031-W22" }, { "id": "2031-06-01", "start": "2031-06-01", "end": "2031-06-02", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 2, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-06-01E", "annualId": "2031-01-01", "quarterId": "2031-Q2", "monthId": "2031-06", "weekId": "2031-W22" }, { "id": "2031-06-02", "start": "2031-06-02", "end": "2031-06-09", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 2, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-06-02E", "annualId": "2031-01-01", "quarterId": "2031-Q2", "monthId": "2031-06", "weekId": "2031-W23" }, { "id": "2031-06-09", "start": "2031-06-09", "end": "2031-06-16", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 2, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-06-09E", "annualId": "2031-01-01", "quarterId": "2031-Q2", "monthId": "2031-06", "weekId": "2031-W24" }, { "id": "2031-06-16", "start": "2031-06-16", "end": "2031-06-23", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 2, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-06-16E", "annualId": "2031-01-01", "quarterId": "2031-Q2", "monthId": "2031-06", "weekId": "2031-W25" }, { "id": "2031-06-23", "start": "2031-06-23", "end": "2031-06-30", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 2, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-06-23E", "annualId": "2031-01-01", "quarterId": "2031-Q2", "monthId": "2031-06", "weekId": "2031-W26" }, { "id": "2031-06-30", "start": "2031-06-30", "end": "2031-07-01", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 2, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-06-30E", "annualId": "2031-01-01", "quarterId": "2031-Q2", "monthId": "2031-06", "weekId": "2031-W27" }, { "id": "2031-07-01", "start": "2031-07-01", "end": "2031-07-07", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01643835616438356, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 3, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-07-01E", "annualId": "2031-01-01", "quarterId": "2031-Q3", "monthId": "2031-07", "weekId": "2031-W27" }, { "id": "2031-07-07", "start": "2031-07-07", "end": "2031-07-14", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 3, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-07-07E", "annualId": "2031-01-01", "quarterId": "2031-Q3", "monthId": "2031-07", "weekId": "2031-W28" }, { "id": "2031-07-14", "start": "2031-07-14", "end": "2031-07-21", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 3, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-07-14E", "annualId": "2031-01-01", "quarterId": "2031-Q3", "monthId": "2031-07", "weekId": "2031-W29" }, { "id": "2031-07-21", "start": "2031-07-21", "end": "2031-07-28", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 3, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-07-21E", "annualId": "2031-01-01", "quarterId": "2031-Q3", "monthId": "2031-07", "weekId": "2031-W30" }, { "id": "2031-07-28", "start": "2031-07-28", "end": "2031-08-01", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 3, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-07-28E", "annualId": "2031-01-01", "quarterId": "2031-Q3", "monthId": "2031-07", "weekId": "2031-W31" }, { "id": "2031-08-01", "start": "2031-08-01", "end": "2031-08-04", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 3, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-08-01E", "annualId": "2031-01-01", "quarterId": "2031-Q3", "monthId": "2031-08", "weekId": "2031-W31" }, { "id": "2031-08-04", "start": "2031-08-04", "end": "2031-08-11", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 3, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-08-04E", "annualId": "2031-01-01", "quarterId": "2031-Q3", "monthId": "2031-08", "weekId": "2031-W32" }, { "id": "2031-08-11", "start": "2031-08-11", "end": "2031-08-18", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 3, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-08-11E", "annualId": "2031-01-01", "quarterId": "2031-Q3", "monthId": "2031-08", "weekId": "2031-W33" }, { "id": "2031-08-18", "start": "2031-08-18", "end": "2031-08-25", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 3, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-08-18E", "annualId": "2031-01-01", "quarterId": "2031-Q3", "monthId": "2031-08", "weekId": "2031-W34" }, { "id": "2031-08-25", "start": "2031-08-25", "end": "2031-09-01", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 3, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-08-25E", "annualId": "2031-01-01", "quarterId": "2031-Q3", "monthId": "2031-08", "weekId": "2031-W35" }, { "id": "2031-09-01", "start": "2031-09-01", "end": "2031-09-08", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 3, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-09-01E", "annualId": "2031-01-01", "quarterId": "2031-Q3", "monthId": "2031-09", "weekId": "2031-W36" }, { "id": "2031-09-08", "start": "2031-09-08", "end": "2031-09-15", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 3, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-09-08E", "annualId": "2031-01-01", "quarterId": "2031-Q3", "monthId": "2031-09", "weekId": "2031-W37" }, { "id": "2031-09-15", "start": "2031-09-15", "end": "2031-09-22", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 3, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-09-15E", "annualId": "2031-01-01", "quarterId": "2031-Q3", "monthId": "2031-09", "weekId": "2031-W38" }, { "id": "2031-09-22", "start": "2031-09-22", "end": "2031-09-29", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 3, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-09-22E", "annualId": "2031-01-01", "quarterId": "2031-Q3", "monthId": "2031-09", "weekId": "2031-W39" }, { "id": "2031-09-29", "start": "2031-09-29", "end": "2031-10-01", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 3, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-09-29E", "annualId": "2031-01-01", "quarterId": "2031-Q3", "monthId": "2031-09", "weekId": "2031-W40" }, { "id": "2031-10-01", "start": "2031-10-01", "end": "2031-10-06", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 4, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-10-01E", "annualId": "2031-01-01", "quarterId": "2031-Q4", "monthId": "2031-10", "weekId": "2031-W40" }, { "id": "2031-10-06", "start": "2031-10-06", "end": "2031-10-13", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 4, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-10-06E", "annualId": "2031-01-01", "quarterId": "2031-Q4", "monthId": "2031-10", "weekId": "2031-W41" }, { "id": "2031-10-13", "start": "2031-10-13", "end": "2031-10-20", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 4, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-10-13E", "annualId": "2031-01-01", "quarterId": "2031-Q4", "monthId": "2031-10", "weekId": "2031-W42" }, { "id": "2031-10-20", "start": "2031-10-20", "end": "2031-10-27", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 4, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-10-20E", "annualId": "2031-01-01", "quarterId": "2031-Q4", "monthId": "2031-10", "weekId": "2031-W43" }, { "id": "2031-10-27", "start": "2031-10-27", "end": "2031-11-01", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 4, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-10-27E", "annualId": "2031-01-01", "quarterId": "2031-Q4", "monthId": "2031-10", "weekId": "2031-W44" }, { "id": "2031-11-01", "start": "2031-11-01", "end": "2031-11-03", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 4, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-11-01E", "annualId": "2031-01-01", "quarterId": "2031-Q4", "monthId": "2031-11", "weekId": "2031-W44" }, { "id": "2031-11-03", "start": "2031-11-03", "end": "2031-11-10", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 4, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-11-03E", "annualId": "2031-01-01", "quarterId": "2031-Q4", "monthId": "2031-11", "weekId": "2031-W45" }, { "id": "2031-11-10", "start": "2031-11-10", "end": "2031-11-17", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 4, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-11-10E", "annualId": "2031-01-01", "quarterId": "2031-Q4", "monthId": "2031-11", "weekId": "2031-W46" }, { "id": "2031-11-17", "start": "2031-11-17", "end": "2031-11-24", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 4, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-11-17E", "annualId": "2031-01-01", "quarterId": "2031-Q4", "monthId": "2031-11", "weekId": "2031-W47" }, { "id": "2031-11-24", "start": "2031-11-24", "end": "2031-12-01", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 4, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-11-24E", "annualId": "2031-01-01", "quarterId": "2031-Q4", "monthId": "2031-11", "weekId": "2031-W48" }, { "id": "2031-12-01", "start": "2031-12-01", "end": "2031-12-08", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 4, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-12-01E", "annualId": "2031-01-01", "quarterId": "2031-Q4", "monthId": "2031-12", "weekId": "2031-W49" }, { "id": "2031-12-08", "start": "2031-12-08", "end": "2031-12-15", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 4, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-12-08E", "annualId": "2031-01-01", "quarterId": "2031-Q4", "monthId": "2031-12", "weekId": "2031-W50" }, { "id": "2031-12-15", "start": "2031-12-15", "end": "2031-12-22", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 4, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-12-15E", "annualId": "2031-01-01", "quarterId": "2031-Q4", "monthId": "2031-12", "weekId": "2031-W51" }, { "id": "2031-12-22", "start": "2031-12-22", "end": "2031-12-29", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 4, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-12-22E", "annualId": "2031-01-01", "quarterId": "2031-Q4", "monthId": "2031-12", "weekId": "2031-W52" }, { "id": "2031-12-29", "start": "2031-12-29", "end": "2032-01-01", "kind": "forecast", "frequency": "stub", "year": 2031, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2031, "fiscalQuarter": 4, "fiscalStart": "2031-01-01", "fiscalEnd": "2032-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2031-12-29E", "annualId": "2031-01-01", "quarterId": "2031-Q4", "monthId": "2031-12", "weekId": "2032-W01" } ], "fineStatements": { "2027-01-01": { "revenue": 806.4516129032259, "growth": null, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1048.3870967741937, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 806.4516129032259, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 806.4516129032259, "ebit": 806.4516129032259, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 806.4516129032259, "tax": 0, "netIncome": 806.4516129032259, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 806.4516129032259, "capexOut": -1048.3870967741937, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1048.3870967741937, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -241.9354838709678, "cash": -241.9354838709678, "ppe": 1048.3870967741937, "otherNCA": 0, "otherNCL": 0, "currentAssets": -241.9354838709678, "assets": 806.4516129032259, "equity": 806.4516129032259, "shareCapital": 0, "retainedEarnings": 0, "currentYearNetIncome": 806.4516129032259, "dividends": 0, "liabilitiesEquity": 806.4516129032259, "fcf": -241.9354838709678, "totalCapex": 1048.3870967741937, "collections": 806.4516129032259, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 153.84615384615384, "roe": 200, "roa": null, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.000000000000004, "netDebt": 241.9354838709678, "leverage": 0.30000000000000004, "workingCapital": -241.9354838709678, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 1048.3870967741937, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-04": { "revenue": 1881.720430107527, "growth": 133.33333333333331, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2446.236559139785, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2446.236559139785, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2446.236559139785, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -564.5161290322583, "cash": -806.4516129032261, "ppe": 3494.623655913979, "otherNCA": 0, "otherNCL": 0, "currentAssets": -806.4516129032261, "assets": 2688.1720430107525, "equity": 2688.1720430107525, "shareCapital": 0, "retainedEarnings": 806.4516129032256, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 2688.1720430107525, "fcf": -564.5161290322583, "totalCapex": 2446.236559139785, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 82.84023668639053, "roe": 107.6923076923077, "roa": 107.6923076923077, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.00000000000001, "netDebt": 806.4516129032261, "leverage": 0.4285714285714287, "workingCapital": -806.4516129032261, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -241.9354838709678, "balanceCheck": 0, "investedCapital": 3494.623655913979, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-11": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2446.236559139785, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2446.236559139785, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2446.236559139785, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -564.5161290322583, "cash": -1370.9677419354844, "ppe": 5940.8602150537645, "otherNCA": 0, "otherNCL": 0, "currentAssets": -1370.9677419354844, "assets": 4569.89247311828, "equity": 4569.89247311828, "shareCapital": 0, "retainedEarnings": 2688.1720430107525, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 4569.89247311828, "fcf": -564.5161290322583, "totalCapex": 2446.236559139785, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 39.88603988603989, "roe": 51.85185185185185, "roa": 51.85185185185185, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.00000000000001, "netDebt": 1370.9677419354844, "leverage": 0.7285714285714289, "workingCapital": -1370.9677419354844, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -806.4516129032261, "balanceCheck": 0, "investedCapital": 5940.8602150537645, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-18": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2446.236559139785, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2446.236559139785, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2446.236559139785, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -564.5161290322583, "cash": -1935.4838709677426, "ppe": 8387.09677419355, "otherNCA": 0, "otherNCL": 0, "currentAssets": -1935.4838709677426, "assets": 6451.612903225807, "equity": 6451.612903225807, "shareCapital": 0, "retainedEarnings": 4569.89247311828, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 6451.612903225807, "fcf": -564.5161290322583, "totalCapex": 2446.236559139785, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 26.266416510318948, "roe": 34.14634146341463, "roa": 34.14634146341463, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.00000000000001, "netDebt": 1935.4838709677426, "leverage": 1.028571428571429, "workingCapital": -1935.4838709677426, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -1370.9677419354844, "balanceCheck": 0, "investedCapital": 8387.09677419355, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-25": { "revenue": 1881.7204301075271, "growth": 2.220446049250313e-14, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2446.2365591397847, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075271, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075271, "ebit": 1881.7204301075271, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075271, "tax": 0, "netIncome": 1881.7204301075271, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075271, "capexOut": -2446.2365591397847, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2446.2365591397847, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -564.5161290322576, "cash": -2500, "ppe": 10833.333333333334, "otherNCA": 0, "otherNCL": 0, "currentAssets": -2500, "assets": 8333.333333333334, "equity": 8333.333333333334, "shareCapital": 0, "retainedEarnings": 6451.612903225807, "currentYearNetIncome": 1881.7204301075271, "dividends": 0, "liabilitiesEquity": 8333.333333333334, "fcf": -564.5161290322576, "totalCapex": 2446.2365591397847, "collections": 1881.7204301075271, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 19.580419580419584, "roe": 25.454545454545457, "roa": 25.454545454545457, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -29.99999999999997, "netDebt": 2500, "leverage": 1.3285714285714283, "workingCapital": -2500, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -1935.4838709677426, "balanceCheck": 0, "investedCapital": 10833.333333333334, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-01": { "revenue": 2083.3333333333335, "growth": 10.714285714285698, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2708.3333333333335, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 2083.3333333333335, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 2083.3333333333335, "ebit": 2083.3333333333335, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 2083.3333333333335, "tax": 0, "netIncome": 2083.3333333333335, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 2083.3333333333335, "capexOut": -2708.3333333333335, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2708.3333333333335, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -625, "cash": -3125, "ppe": 13541.666666666668, "otherNCA": 0, "otherNCL": 0, "currentAssets": -3125, "assets": 10416.666666666668, "equity": 10416.666666666668, "shareCapital": 0, "retainedEarnings": 8333.333333333334, "currentYearNetIncome": 2083.3333333333335, "dividends": 0, "liabilitiesEquity": 10416.666666666668, "fcf": -625, "totalCapex": 2708.3333333333335, "collections": 2083.3333333333335, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 17.094017094017094, "roe": 22.222222222222225, "roa": 22.222222222222225, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30, "netDebt": 3125, "leverage": 1.5, "workingCapital": -3125, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -2500, "balanceCheck": 0, "investedCapital": 13541.666666666668, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-08": { "revenue": 2083.3333333333335, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2708.3333333333335, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 2083.3333333333335, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 2083.3333333333335, "ebit": 2083.3333333333335, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 2083.3333333333335, "tax": 0, "netIncome": 2083.3333333333335, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 2083.3333333333335, "capexOut": -2708.3333333333335, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2708.3333333333335, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -625, "cash": -3750, "ppe": 16250.000000000002, "otherNCA": 0, "otherNCL": 0, "currentAssets": -3750, "assets": 12500.000000000002, "equity": 12500.000000000002, "shareCapital": 0, "retainedEarnings": 10416.666666666668, "currentYearNetIncome": 2083.3333333333335, "dividends": 0, "liabilitiesEquity": 12500.000000000002, "fcf": -625, "totalCapex": 2708.3333333333335, "collections": 2083.3333333333335, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 13.986013986013985, "roe": 18.18181818181818, "roa": 18.18181818181818, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30, "netDebt": 3750, "leverage": 1.7999999999999998, "workingCapital": -3750, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -3125, "balanceCheck": 0, "investedCapital": 16250.000000000002, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-15": { "revenue": 2083.3333333333335, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2708.3333333333335, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 2083.3333333333335, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 2083.3333333333335, "ebit": 2083.3333333333335, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 2083.3333333333335, "tax": 0, "netIncome": 2083.3333333333335, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 2083.3333333333335, "capexOut": -2708.3333333333335, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2708.3333333333335, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -625, "cash": -4375, "ppe": 18958.333333333336, "otherNCA": 0, "otherNCL": 0, "currentAssets": -4375, "assets": 14583.333333333336, "equity": 14583.333333333336, "shareCapital": 0, "retainedEarnings": 12500.000000000002, "currentYearNetIncome": 2083.3333333333335, "dividends": 0, "liabilitiesEquity": 14583.333333333336, "fcf": -625, "totalCapex": 2708.3333333333335, "collections": 2083.3333333333335, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 11.834319526627219, "roe": 15.384615384615385, "roa": 15.384615384615385, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30, "netDebt": 4375, "leverage": 2.0999999999999996, "workingCapital": -4375, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -3750, "balanceCheck": 0, "investedCapital": 18958.333333333336, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-22": { "revenue": 2083.333333333334, "growth": 2.220446049250313e-14, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2708.333333333334, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 2083.333333333334, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 2083.333333333334, "ebit": 2083.333333333334, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 2083.333333333334, "tax": 0, "netIncome": 2083.333333333334, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 2083.333333333334, "capexOut": -2708.333333333334, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2708.333333333334, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -625, "cash": -5000, "ppe": 21666.66666666667, "otherNCA": 0, "otherNCL": 0, "currentAssets": -5000, "assets": 16666.66666666667, "equity": 16666.66666666667, "shareCapital": 0, "retainedEarnings": 14583.333333333338, "currentYearNetIncome": 2083.333333333334, "dividends": 0, "liabilitiesEquity": 16666.66666666667, "fcf": -625, "totalCapex": 2708.333333333334, "collections": 2083.333333333334, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 10.256410256410257, "roe": 13.333333333333334, "roa": 13.333333333333334, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -29.999999999999993, "netDebt": 5000, "leverage": 2.3999999999999995, "workingCapital": -5000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -4375, "balanceCheck": 0, "investedCapital": 21666.66666666667, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-01": { "revenue": 1881.7204301075267, "growth": -9.677419354838745, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2446.2365591397847, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -2446.2365591397847, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2446.2365591397847, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -564.516129032258, "cash": -5564.516129032258, "ppe": 24112.903225806454, "otherNCA": 0, "otherNCL": 0, "currentAssets": -5564.516129032258, "assets": 18548.387096774197, "equity": 18548.387096774197, "shareCapital": 0, "retainedEarnings": 16666.66666666667, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 18548.387096774197, "fcf": -564.516129032258, "totalCapex": 2446.2365591397847, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 8.220786846741044, "roe": 10.687022900763356, "roa": 10.687022900763356, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.000000000000004, "netDebt": 5564.516129032258, "leverage": 2.9571428571428573, "workingCapital": -5564.516129032258, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -5000, "balanceCheck": 0, "investedCapital": 24112.903225806454, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-08": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2446.2365591397847, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -2446.2365591397847, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2446.2365591397847, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -564.516129032258, "cash": -6129.032258064515, "ppe": 26559.139784946237, "otherNCA": 0, "otherNCL": 0, "currentAssets": -6129.032258064515, "assets": 20430.107526881722, "equity": 20430.107526881722, "shareCapital": 0, "retainedEarnings": 18548.387096774197, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 20430.107526881722, "fcf": -564.516129032258, "totalCapex": 2446.2365591397847, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 7.42705570291777, "roe": 9.6551724137931, "roa": 9.6551724137931, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.000000000000004, "netDebt": 6129.032258064515, "leverage": 3.257142857142857, "workingCapital": -6129.032258064515, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -5564.516129032258, "balanceCheck": 0, "investedCapital": 26559.139784946237, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-15": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2446.2365591397847, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -2446.2365591397847, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2446.2365591397847, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -564.516129032258, "cash": -6693.548387096773, "ppe": 29005.37634408602, "otherNCA": 0, "otherNCL": 0, "currentAssets": -6693.548387096773, "assets": 22311.827956989247, "equity": 22311.827956989247, "shareCapital": 0, "retainedEarnings": 20430.107526881722, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 22311.827956989247, "fcf": -564.516129032258, "totalCapex": 2446.2365591397847, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 6.7731011127237535, "roe": 8.805031446540879, "roa": 8.805031446540879, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.000000000000004, "netDebt": 6693.548387096773, "leverage": 3.557142857142857, "workingCapital": -6693.548387096773, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -6129.032258064515, "balanceCheck": 0, "investedCapital": 29005.37634408602, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-22": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2446.2365591397847, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -2446.2365591397847, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2446.2365591397847, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -564.516129032258, "cash": -7258.06451612903, "ppe": 31451.612903225803, "otherNCA": 0, "otherNCL": 0, "currentAssets": -7258.06451612903, "assets": 24193.548387096773, "equity": 24193.548387096773, "shareCapital": 0, "retainedEarnings": 22311.827956989247, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 24193.548387096773, "fcf": -564.516129032258, "totalCapex": 2446.2365591397847, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 6.224988883948422, "roe": 8.092485549132947, "roa": 8.092485549132947, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.000000000000004, "netDebt": 7258.06451612903, "leverage": 3.8571428571428568, "workingCapital": -7258.06451612903, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -6693.548387096773, "balanceCheck": 0, "investedCapital": 31451.612903225803, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-29": { "revenue": 806.4516129032254, "growth": -57.14285714285716, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1048.3870967741932, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 806.4516129032254, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 806.4516129032254, "ebit": 806.4516129032254, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 806.4516129032254, "tax": 0, "netIncome": 806.4516129032254, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 806.4516129032254, "capexOut": -1048.3870967741932, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1048.3870967741932, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -241.9354838709678, "cash": -7499.999999999998, "ppe": 32499.999999999996, "otherNCA": 0, "otherNCL": 0, "currentAssets": -7499.999999999998, "assets": 25000, "equity": 25000, "shareCapital": 0, "retainedEarnings": 24193.548387096773, "currentYearNetIncome": 806.4516129032254, "dividends": 0, "liabilitiesEquity": 25000, "fcf": -241.9354838709678, "totalCapex": 1048.3870967741932, "collections": 806.4516129032254, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.522068095838587, "roe": 3.2786885245901622, "roa": 3.2786885245901622, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.00000000000002, "netDebt": 7499.999999999998, "leverage": 9.300000000000002, "workingCapital": -7499.999999999998, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -7258.06451612903, "balanceCheck": 0, "investedCapital": 32499.999999999996, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-01": { "revenue": 1111.111111111111, "growth": 37.77777777777784, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1444.4444444444446, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1111.111111111111, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1111.111111111111, "ebit": 1111.111111111111, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1111.111111111111, "tax": 0, "netIncome": 1111.111111111111, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1111.111111111111, "capexOut": -1444.4444444444446, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1444.4444444444446, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -333.3333333333335, "cash": -7833.333333333332, "ppe": 33944.44444444444, "otherNCA": 0, "otherNCL": 0, "currentAssets": -7833.333333333332, "assets": 26111.111111111106, "equity": 26111.11111111111, "shareCapital": 0, "retainedEarnings": 25000, "currentYearNetIncome": 1111.111111111111, "dividends": 0, "liabilitiesEquity": 26111.11111111111, "fcf": -333.3333333333335, "totalCapex": 1444.4444444444446, "collections": 1111.111111111111, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 3.344481605351171, "roe": 4.3478260869565215, "roa": 4.3478260869565215, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.000000000000014, "netDebt": 7833.333333333332, "leverage": 7.049999999999999, "workingCapital": -7833.333333333332, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -7499.999999999998, "balanceCheck": -3.637978807091713e-12, "investedCapital": 33944.44444444444, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-05": { "revenue": 1944.4444444444446, "growth": 75.00000000000003, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2527.7777777777783, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -2527.7777777777783, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2527.7777777777783, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -583.3333333333337, "cash": -8416.666666666666, "ppe": 36472.22222222222, "otherNCA": 0, "otherNCL": 0, "currentAssets": -8416.666666666666, "assets": 28055.555555555555, "equity": 28055.555555555555, "shareCapital": 0, "retainedEarnings": 26111.11111111111, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 28055.555555555555, "fcf": -583.3333333333337, "totalCapex": 2527.7777777777783, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 5.52268244575937, "roe": 7.179487179487181, "roa": 7.1794871794871815, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.000000000000014, "netDebt": 8416.666666666666, "leverage": 4.328571428571428, "workingCapital": -8416.666666666666, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -7833.333333333332, "balanceCheck": 0, "investedCapital": 36472.22222222222, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-12": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2527.7777777777783, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -2527.7777777777783, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2527.7777777777783, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -583.3333333333337, "cash": -9000, "ppe": 39000, "otherNCA": 0, "otherNCL": 0, "currentAssets": -9000, "assets": 30000, "equity": 30000, "shareCapital": 0, "retainedEarnings": 28055.555555555555, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 30000, "fcf": -583.3333333333337, "totalCapex": 2527.7777777777783, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 5.152741994847259, "roe": 6.698564593301436, "roa": 6.698564593301436, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.000000000000014, "netDebt": 9000, "leverage": 4.628571428571428, "workingCapital": -9000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -8416.666666666666, "balanceCheck": 0, "investedCapital": 39000, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-19": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2527.7777777777783, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -2527.7777777777783, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2527.7777777777783, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -583.3333333333337, "cash": -9583.333333333334, "ppe": 41527.77777777778, "otherNCA": 0, "otherNCL": 0, "currentAssets": -9583.333333333334, "assets": 31944.444444444445, "equity": 31944.444444444445, "shareCapital": 0, "retainedEarnings": 30000, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 31944.444444444445, "fcf": -583.3333333333337, "totalCapex": 2527.7777777777783, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 4.829251466022766, "roe": 6.278026905829597, "roa": 6.278026905829597, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.000000000000014, "netDebt": 9583.333333333334, "leverage": 4.928571428571429, "workingCapital": -9583.333333333334, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -9000, "balanceCheck": 0, "investedCapital": 41527.77777777778, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-26": { "revenue": 1388.8888888888896, "growth": -28.571428571428537, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1805.5555555555547, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1388.8888888888896, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1388.8888888888896, "ebit": 1388.8888888888896, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1388.8888888888896, "tax": 0, "netIncome": 1388.8888888888896, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1388.8888888888896, "capexOut": -1805.5555555555547, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1805.5555555555547, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -416.66666666666515, "cash": -10000, "ppe": 43333.333333333336, "otherNCA": 0, "otherNCL": 0, "currentAssets": -10000, "assets": 33333.333333333336, "equity": 33333.333333333336, "shareCapital": 0, "retainedEarnings": 31944.444444444445, "currentYearNetIncome": 1388.8888888888896, "dividends": 0, "liabilitiesEquity": 33333.333333333336, "fcf": -416.66666666666515, "totalCapex": 1805.5555555555547, "collections": 1388.8888888888896, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 3.2733224222585933, "roe": 4.255319148936172, "roa": 4.255319148936172, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -29.999999999999876, "netDebt": 10000, "leverage": 7.199999999999997, "workingCapital": -10000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -9583.333333333334, "balanceCheck": 0, "investedCapital": 43333.333333333336, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-01": { "revenue": 537.6344086021505, "growth": -61.290322580645174, "grossMargin": 100, "sga": 0, "da": 0, "capex": 698.9247311827958, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 537.6344086021505, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 537.6344086021505, "ebit": 537.6344086021505, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 537.6344086021505, "tax": 0, "netIncome": 537.6344086021505, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 537.6344086021505, "capexOut": -698.9247311827958, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -698.9247311827958, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -161.29032258064524, "cash": -10161.290322580646, "ppe": 44032.25806451613, "otherNCA": 0, "otherNCL": 0, "currentAssets": -10161.290322580646, "assets": 33870.967741935485, "equity": 33870.967741935485, "shareCapital": 0, "retainedEarnings": 33333.333333333336, "currentYearNetIncome": 537.6344086021505, "dividends": 0, "liabilitiesEquity": 33870.967741935485, "fcf": -161.29032258064524, "totalCapex": 698.9247311827958, "collections": 537.6344086021505, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.2307692307692308, "roe": 1.5999999999999996, "roa": 1.5999999999999996, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.000000000000014, "netDebt": 10161.290322580646, "leverage": 18.900000000000002, "workingCapital": -10161.290322580646, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -10000, "balanceCheck": 0, "investedCapital": 44032.25806451613, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-03": { "revenue": 1881.720430107527, "growth": 250, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2446.236559139785, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2446.236559139785, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2446.236559139785, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -564.5161290322583, "cash": -10725.806451612903, "ppe": 46478.49462365591, "otherNCA": 0, "otherNCL": 0, "currentAssets": -10725.806451612903, "assets": 35752.68817204301, "equity": 35752.68817204301, "shareCapital": 0, "retainedEarnings": 33870.967741935485, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 35752.68817204301, "fcf": -564.5161290322583, "totalCapex": 2446.236559139785, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 4.158004158004158, "roe": 5.405405405405405, "roa": 5.405405405405405, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.00000000000001, "netDebt": 10725.806451612903, "leverage": 5.7, "workingCapital": -10725.806451612903, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -10161.290322580646, "balanceCheck": 0, "investedCapital": 46478.49462365591, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-10": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2446.236559139785, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2446.236559139785, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2446.236559139785, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -564.5161290322583, "cash": -11290.322580645161, "ppe": 48924.731182795695, "otherNCA": 0, "otherNCL": 0, "currentAssets": -11290.322580645161, "assets": 37634.408602150535, "equity": 37634.408602150535, "shareCapital": 0, "retainedEarnings": 35752.68817204301, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 37634.408602150535, "fcf": -564.5161290322583, "totalCapex": 2446.236559139785, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 3.9447731755424065, "roe": 5.128205128205129, "roa": 5.128205128205129, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.00000000000001, "netDebt": 11290.322580645161, "leverage": 6, "workingCapital": -11290.322580645161, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -10725.806451612903, "balanceCheck": 0, "investedCapital": 48924.731182795695, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-17": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2446.236559139785, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2446.236559139785, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2446.236559139785, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -564.5161290322583, "cash": -11854.838709677419, "ppe": 51370.96774193548, "otherNCA": 0, "otherNCL": 0, "currentAssets": -11854.838709677419, "assets": 39516.12903225806, "equity": 39516.12903225806, "shareCapital": 0, "retainedEarnings": 37634.408602150535, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 39516.12903225806, "fcf": -564.5161290322583, "totalCapex": 2446.236559139785, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 3.75234521575985, "roe": 4.878048780487805, "roa": 4.878048780487805, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.00000000000001, "netDebt": 11854.838709677419, "leverage": 6.3, "workingCapital": -11854.838709677419, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -11290.322580645161, "balanceCheck": 0, "investedCapital": 51370.96774193548, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-24": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2446.236559139785, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2446.236559139785, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2446.236559139785, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -564.5161290322583, "cash": -12419.354838709676, "ppe": 53817.20430107526, "otherNCA": 0, "otherNCL": 0, "currentAssets": -12419.354838709676, "assets": 41397.849462365586, "equity": 41397.849462365586, "shareCapital": 0, "retainedEarnings": 39516.12903225806, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 41397.849462365586, "fcf": -564.5161290322583, "totalCapex": 2446.236559139785, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 3.5778175313059037, "roe": 4.651162790697675, "roa": 4.651162790697675, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.00000000000001, "netDebt": 12419.354838709676, "leverage": 6.6, "workingCapital": -12419.354838709676, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -11854.838709677419, "balanceCheck": 0, "investedCapital": 53817.20430107526, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-31": { "revenue": 268.81720430107544, "growth": -85.71428571428571, "grossMargin": 100, "sga": 0, "da": 0, "capex": 349.46236559139834, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 268.81720430107544, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 268.81720430107544, "ebit": 268.81720430107544, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 268.81720430107544, "tax": 0, "netIncome": 268.81720430107544, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 268.81720430107544, "capexOut": -349.46236559139834, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -349.46236559139834, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -80.6451612903229, "cash": -12500, "ppe": 54166.66666666666, "otherNCA": 0, "otherNCL": 0, "currentAssets": -12500, "assets": 41666.66666666666, "equity": 41666.666666666664, "shareCapital": 0, "retainedEarnings": 41397.849462365586, "currentYearNetIncome": 268.81720430107544, "dividends": 0, "liabilitiesEquity": 41666.666666666664, "fcf": -80.6451612903229, "totalCapex": 349.46236559139834, "collections": 268.81720430107544, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4978839930296245, "roe": 0.6472491909385119, "roa": 0.6472491909385119, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.0000000000001, "netDebt": 12500, "leverage": 46.49999999999997, "workingCapital": -12500, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -12419.354838709676, "balanceCheck": -7.275957614183426e-12, "investedCapital": 54166.66666666666, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-01": { "revenue": 1666.6666666666665, "growth": 519.9999999999995, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2166.6666666666665, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1666.6666666666665, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1666.6666666666665, "ebit": 1666.6666666666665, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1666.6666666666665, "tax": 0, "netIncome": 1666.6666666666665, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1666.6666666666665, "capexOut": -2166.6666666666665, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2166.6666666666665, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -500, "cash": -13000, "ppe": 56333.33333333332, "otherNCA": 0, "otherNCL": 0, "currentAssets": -13000, "assets": 43333.33333333332, "equity": 43333.33333333333, "shareCapital": 0, "retainedEarnings": 41666.666666666664, "currentYearNetIncome": 1666.6666666666665, "dividends": 0, "liabilitiesEquity": 43333.33333333333, "fcf": -500, "totalCapex": 2166.6666666666665, "collections": 1666.6666666666665, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 3.01659125188537, "roe": 3.9215686274509802, "roa": 3.921568627450981, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.000000000000004, "netDebt": 13000, "leverage": 7.800000000000001, "workingCapital": -13000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -12500, "balanceCheck": -7.275957614183426e-12, "investedCapital": 56333.33333333332, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-07": { "revenue": 1944.4444444444443, "growth": 16.666666666666675, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2527.777777777778, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -2527.777777777778, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2527.777777777778, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -583.3333333333335, "cash": -13583.333333333334, "ppe": 58861.1111111111, "otherNCA": 0, "otherNCL": 0, "currentAssets": -13583.333333333334, "assets": 45277.77777777777, "equity": 45277.777777777774, "shareCapital": 0, "retainedEarnings": 43333.33333333333, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 45277.777777777774, "fcf": -583.3333333333335, "totalCapex": 2527.777777777778, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 3.3759344104171696, "roe": 4.3887147335423204, "roa": 4.3887147335423204, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.00000000000001, "netDebt": 13583.333333333334, "leverage": 6.985714285714287, "workingCapital": -13583.333333333334, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -13000, "balanceCheck": -7.275957614183426e-12, "investedCapital": 58861.1111111111, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-14": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2527.777777777778, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -2527.777777777778, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2527.777777777778, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -583.3333333333335, "cash": -14166.666666666668, "ppe": 61388.88888888888, "otherNCA": 0, "otherNCL": 0, "currentAssets": -14166.666666666668, "assets": 47222.22222222222, "equity": 47222.22222222222, "shareCapital": 0, "retainedEarnings": 45277.777777777774, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 47222.22222222222, "fcf": -583.3333333333335, "totalCapex": 2527.777777777778, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 3.234003234003234, "roe": 4.204204204204204, "roa": 4.2042042042042045, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.00000000000001, "netDebt": 14166.666666666668, "leverage": 7.2857142857142865, "workingCapital": -14166.666666666668, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -13583.333333333334, "balanceCheck": 0, "investedCapital": 61388.88888888888, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-21": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2527.777777777778, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -2527.777777777778, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2527.777777777778, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -583.3333333333335, "cash": -14750.000000000002, "ppe": 63916.666666666664, "otherNCA": 0, "otherNCL": 0, "currentAssets": -14750.000000000002, "assets": 49166.666666666664, "equity": 49166.666666666664, "shareCapital": 0, "retainedEarnings": 47222.22222222222, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 49166.666666666664, "fcf": -583.3333333333335, "totalCapex": 2527.777777777778, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 3.1035247173575704, "roe": 4.034582132564841, "roa": 4.034582132564841, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.00000000000001, "netDebt": 14750.000000000002, "leverage": 7.585714285714287, "workingCapital": -14750.000000000002, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -14166.666666666668, "balanceCheck": 0, "investedCapital": 63916.666666666664, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-28": { "revenue": 833.333333333333, "growth": -57.14285714285716, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1083.3333333333321, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 833.333333333333, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 833.333333333333, "ebit": 833.333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 833.333333333333, "tax": 0, "netIncome": 833.333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 833.333333333333, "capexOut": -1083.3333333333321, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1083.3333333333321, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -249.9999999999991, "cash": -15000, "ppe": 65000, "otherNCA": 0, "otherNCL": 0, "currentAssets": -15000, "assets": 50000, "equity": 50000, "shareCapital": 0, "retainedEarnings": 49166.666666666664, "currentYearNetIncome": 833.333333333333, "dividends": 0, "liabilitiesEquity": 50000, "fcf": -249.9999999999991, "totalCapex": 1083.3333333333321, "collections": 833.333333333333, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.2928248222365866, "roe": 1.6806722689075626, "roa": 1.6806722689075626, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -29.999999999999904, "netDebt": 15000, "leverage": 18.000000000000007, "workingCapital": -15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -14750.000000000002, "balanceCheck": 0, "investedCapital": 65000, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-01": { "revenue": 1075.268817204301, "growth": 29.03225806451617, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1397.8494623655915, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1075.268817204301, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1075.268817204301, "ebit": 1075.268817204301, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1075.268817204301, "tax": 0, "netIncome": 1075.268817204301, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1075.268817204301, "capexOut": -1397.8494623655915, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1397.8494623655915, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -322.5806451612905, "cash": -15322.58064516129, "ppe": 66397.84946236559, "otherNCA": 0, "otherNCL": 0, "currentAssets": -15322.58064516129, "assets": 51075.2688172043, "equity": 51075.2688172043, "shareCapital": 0, "retainedEarnings": 50000, "currentYearNetIncome": 1075.268817204301, "dividends": 0, "liabilitiesEquity": 51075.2688172043, "fcf": -322.5806451612905, "totalCapex": 1397.8494623655915, "collections": 1075.268817204301, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.6366612111292964, "roe": 2.127659574468085, "roa": 2.127659574468085, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.000000000000014, "netDebt": 15322.58064516129, "leverage": 14.25, "workingCapital": -15322.58064516129, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -15000, "balanceCheck": 0, "investedCapital": 66397.84946236559, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-05": { "revenue": 1881.720430107527, "growth": 75, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2446.236559139785, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2446.236559139785, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2446.236559139785, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -564.5161290322583, "cash": -15887.096774193547, "ppe": 68844.08602150537, "otherNCA": 0, "otherNCL": 0, "currentAssets": -15887.096774193547, "assets": 52956.98924731182, "equity": 52956.98924731182, "shareCapital": 0, "retainedEarnings": 51075.2688172043, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 52956.98924731182, "fcf": -564.5161290322583, "totalCapex": 2446.236559139785, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.7827469687934805, "roe": 3.617571059431525, "roa": 3.617571059431525, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.00000000000001, "netDebt": 15887.096774193547, "leverage": 8.442857142857143, "workingCapital": -15887.096774193547, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -15322.58064516129, "balanceCheck": 0, "investedCapital": 68844.08602150537, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-12": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2446.236559139785, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2446.236559139785, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2446.236559139785, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -564.5161290322583, "cash": -16451.612903225807, "ppe": 71290.32258064515, "otherNCA": 0, "otherNCL": 0, "currentAssets": -16451.612903225807, "assets": 54838.70967741935, "equity": 54838.70967741935, "shareCapital": 0, "retainedEarnings": 52956.98924731182, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 54838.70967741935, "fcf": -564.5161290322583, "totalCapex": 2446.236559139785, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.685593708037599, "roe": 3.4912718204488784, "roa": 3.4912718204488784, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.00000000000001, "netDebt": 16451.612903225807, "leverage": 8.742857142857144, "workingCapital": -16451.612903225807, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -15887.096774193547, "balanceCheck": 0, "investedCapital": 71290.32258064515, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-19": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2446.236559139785, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2446.236559139785, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2446.236559139785, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -564.5161290322583, "cash": -17016.129032258064, "ppe": 73736.55913978493, "otherNCA": 0, "otherNCL": 0, "currentAssets": -17016.129032258064, "assets": 56720.430107526874, "equity": 56720.430107526874, "shareCapital": 0, "retainedEarnings": 54838.70967741935, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 56720.430107526874, "fcf": -564.5161290322583, "totalCapex": 2446.236559139785, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.594995366079704, "roe": 3.373493975903615, "roa": 3.373493975903615, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.00000000000001, "netDebt": 17016.129032258064, "leverage": 9.042857142857143, "workingCapital": -17016.129032258064, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -16451.612903225807, "balanceCheck": 0, "investedCapital": 73736.55913978493, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-26": { "revenue": 1612.9032258064517, "growth": -14.28571428571428, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2096.7741935483864, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1612.9032258064517, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1612.9032258064517, "ebit": 1612.9032258064517, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1612.9032258064517, "tax": 0, "netIncome": 1612.9032258064517, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1612.9032258064517, "capexOut": -2096.7741935483864, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2096.7741935483864, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -483.8709677419347, "cash": -17500, "ppe": 75833.33333333331, "otherNCA": 0, "otherNCL": 0, "currentAssets": -17500, "assets": 58333.333333333314, "equity": 58333.33333333333, "shareCapital": 0, "retainedEarnings": 56720.430107526874, "currentYearNetIncome": 1612.9032258064517, "dividends": 0, "liabilitiesEquity": 58333.33333333333, "fcf": -483.8709677419347, "totalCapex": 2096.7741935483864, "collections": 1612.9032258064517, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.1567217828900076, "roe": 2.8037383177570097, "roa": 2.80373831775701, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -29.99999999999995, "netDebt": 17500, "leverage": 10.85, "workingCapital": -17500, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -17016.129032258064, "balanceCheck": -1.4551915228366852e-11, "investedCapital": 75833.33333333331, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-01": { "revenue": 268.81720430107526, "growth": -83.33333333333334, "grossMargin": 100, "sga": 0, "da": 0, "capex": 349.4623655913979, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 268.81720430107526, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 268.81720430107526, "ebit": 268.81720430107526, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 268.81720430107526, "tax": 0, "netIncome": 268.81720430107526, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 268.81720430107526, "capexOut": -349.4623655913979, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -349.4623655913979, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -80.64516129032262, "cash": -17580.645161290322, "ppe": 76182.79569892472, "otherNCA": 0, "otherNCL": 0, "currentAssets": -17580.645161290322, "assets": 58602.1505376344, "equity": 58602.15053763441, "shareCapital": 0, "retainedEarnings": 58333.33333333333, "currentYearNetIncome": 268.81720430107526, "dividends": 0, "liabilitiesEquity": 58602.15053763441, "fcf": -80.64516129032262, "totalCapex": 349.4623655913979, "collections": 268.81720430107526, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.35366931918656064, "roe": 0.45977011494252884, "roa": 0.45977011494252884, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.000000000000014, "netDebt": 17580.645161290322, "leverage": 65.4, "workingCapital": -17580.645161290322, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -17500, "balanceCheck": -7.275957614183426e-12, "investedCapital": 76182.79569892472, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-02": { "revenue": 1881.720430107527, "growth": 600, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2446.236559139785, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2446.236559139785, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2446.236559139785, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -564.5161290322583, "cash": -18145.16129032258, "ppe": 78629.0322580645, "otherNCA": 0, "otherNCL": 0, "currentAssets": -18145.16129032258, "assets": 60483.870967741925, "equity": 60483.87096774193, "shareCapital": 0, "retainedEarnings": 58602.15053763441, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 60483.87096774193, "fcf": -564.5161290322583, "totalCapex": 2446.236559139785, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.430977600277826, "roe": 3.160270880361174, "roa": 3.1602708803611748, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.00000000000001, "netDebt": 18145.16129032258, "leverage": 9.642857142857142, "workingCapital": -18145.16129032258, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -17580.645161290322, "balanceCheck": -7.275957614183426e-12, "investedCapital": 78629.0322580645, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-09": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2446.236559139785, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2446.236559139785, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2446.236559139785, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -564.5161290322583, "cash": -18709.677419354837, "ppe": 81075.26881720428, "otherNCA": 0, "otherNCL": 0, "currentAssets": -18709.677419354837, "assets": 62365.59139784945, "equity": 62365.59139784946, "shareCapital": 0, "retainedEarnings": 60483.87096774193, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 62365.59139784946, "fcf": -564.5161290322583, "totalCapex": 2446.236559139785, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.3565056387813508, "roe": 3.0634573304157553, "roa": 3.0634573304157553, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.00000000000001, "netDebt": 18709.677419354837, "leverage": 9.942857142857141, "workingCapital": -18709.677419354837, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -18145.16129032258, "balanceCheck": -7.275957614183426e-12, "investedCapital": 81075.26881720428, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-16": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2446.236559139785, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2446.236559139785, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2446.236559139785, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -564.5161290322583, "cash": -19274.193548387095, "ppe": 83521.50537634407, "otherNCA": 0, "otherNCL": 0, "currentAssets": -19274.193548387095, "assets": 64247.311827956975, "equity": 64247.31182795698, "shareCapital": 0, "retainedEarnings": 62365.59139784946, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 64247.31182795698, "fcf": -564.5161290322583, "totalCapex": 2446.236559139785, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.2864608851870005, "roe": 2.9723991507431, "roa": 2.9723991507431005, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.00000000000001, "netDebt": 19274.193548387095, "leverage": 10.242857142857142, "workingCapital": -19274.193548387095, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -18709.677419354837, "balanceCheck": -7.275957614183426e-12, "investedCapital": 83521.50537634407, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-23": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2446.236559139785, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2446.236559139785, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2446.236559139785, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -564.5161290322583, "cash": -19838.709677419352, "ppe": 85967.74193548385, "otherNCA": 0, "otherNCL": 0, "currentAssets": -19838.709677419352, "assets": 66129.0322580645, "equity": 66129.03225806452, "shareCapital": 0, "retainedEarnings": 64247.31182795699, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 66129.03225806452, "fcf": -564.5161290322583, "totalCapex": 2446.236559139785, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.2204599524187163, "roe": 2.88659793814433, "roa": 2.8865979381443307, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.00000000000001, "netDebt": 19838.709677419352, "leverage": 10.542857142857141, "workingCapital": -19838.709677419352, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -19274.193548387095, "balanceCheck": -1.4551915228366852e-11, "investedCapital": 85967.74193548385, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-30": { "revenue": 537.6344086021509, "growth": -71.42857142857142, "grossMargin": 100, "sga": 0, "da": 0, "capex": 698.9247311827967, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 537.6344086021509, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 537.6344086021509, "ebit": 537.6344086021509, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 537.6344086021509, "tax": 0, "netIncome": 537.6344086021509, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 537.6344086021509, "capexOut": -698.9247311827967, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -698.9247311827967, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -161.2903225806458, "cash": -20000, "ppe": 86666.66666666664, "otherNCA": 0, "otherNCL": 0, "currentAssets": -20000, "assets": 66666.66666666664, "equity": 66666.66666666667, "shareCapital": 0, "retainedEarnings": 66129.03225806452, "currentYearNetIncome": 537.6344086021509, "dividends": 0, "liabilitiesEquity": 66666.66666666667, "fcf": -161.2903225806458, "totalCapex": 698.9247311827967, "collections": 537.6344086021509, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6228589224540646, "roe": 0.8097165991902839, "roa": 0.8097165991902842, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.0000000000001, "netDebt": 20000, "leverage": 37.199999999999974, "workingCapital": -20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -19838.709677419352, "balanceCheck": -2.9103830456733704e-11, "investedCapital": 86666.66666666664, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-01": { "revenue": 1388.8888888888885, "growth": 158.3333333333331, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1805.5555555555552, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1388.8888888888885, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1388.8888888888885, "ebit": 1388.8888888888885, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1388.8888888888885, "tax": 0, "netIncome": 1388.8888888888885, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1388.8888888888885, "capexOut": -1805.5555555555552, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1805.5555555555552, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -416.66666666666674, "cash": -20416.666666666668, "ppe": 88472.2222222222, "otherNCA": 0, "otherNCL": 0, "currentAssets": -20416.666666666668, "assets": 68055.55555555553, "equity": 68055.55555555556, "shareCapital": 0, "retainedEarnings": 66666.66666666667, "currentYearNetIncome": 1388.8888888888885, "dividends": 0, "liabilitiesEquity": 68055.55555555556, "fcf": -416.66666666666674, "totalCapex": 1805.5555555555552, "collections": 1388.8888888888885, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.5860428231562251, "roe": 2.0618556701030917, "roa": 2.0618556701030926, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.000000000000014, "netDebt": 20416.666666666668, "leverage": 14.700000000000005, "workingCapital": -20416.666666666668, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -20000, "balanceCheck": -2.9103830456733704e-11, "investedCapital": 88472.2222222222, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-06": { "revenue": 1944.4444444444443, "growth": 40.000000000000036, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2527.777777777778, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -2527.777777777778, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2527.777777777778, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -583.3333333333335, "cash": -21000, "ppe": 90999.99999999999, "otherNCA": 0, "otherNCL": 0, "currentAssets": -21000, "assets": 69999.99999999999, "equity": 70000, "shareCapital": 0, "retainedEarnings": 68055.55555555556, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 70000, "fcf": -583.3333333333335, "totalCapex": 2527.777777777778, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.166847237269773, "roe": 2.816901408450704, "roa": 2.816901408450705, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.00000000000001, "netDebt": 21000, "leverage": 10.8, "workingCapital": -21000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -20416.666666666668, "balanceCheck": -1.4551915228366852e-11, "investedCapital": 90999.99999999999, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-13": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2527.777777777778, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -2527.777777777778, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2527.777777777778, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -583.3333333333335, "cash": -21583.333333333332, "ppe": 93527.77777777777, "otherNCA": 0, "otherNCL": 0, "currentAssets": -21583.333333333332, "assets": 71944.44444444444, "equity": 71944.44444444444, "shareCapital": 0, "retainedEarnings": 70000, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 71944.44444444444, "fcf": -583.3333333333335, "totalCapex": 2527.777777777778, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.1074815595363545, "roe": 2.73972602739726, "roa": 2.73972602739726, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.00000000000001, "netDebt": 21583.333333333332, "leverage": 11.1, "workingCapital": -21583.333333333332, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -21000, "balanceCheck": 0, "investedCapital": 93527.77777777777, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-20": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2527.777777777778, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -2527.777777777778, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2527.777777777778, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -583.3333333333335, "cash": -22166.666666666664, "ppe": 96055.55555555555, "otherNCA": 0, "otherNCL": 0, "currentAssets": -22166.666666666664, "assets": 73888.88888888888, "equity": 73888.88888888888, "shareCapital": 0, "retainedEarnings": 71944.44444444444, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 73888.88888888888, "fcf": -583.3333333333335, "totalCapex": 2527.777777777778, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.051282051282051, "roe": 2.666666666666667, "roa": 2.666666666666667, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.00000000000001, "netDebt": 22166.666666666664, "leverage": 11.399999999999999, "workingCapital": -22166.666666666664, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -21583.333333333332, "balanceCheck": 0, "investedCapital": 96055.55555555555, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-27": { "revenue": 1111.1111111111104, "growth": -42.8571428571429, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1444.4444444444434, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1111.1111111111104, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1111.1111111111104, "ebit": 1111.1111111111104, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1111.1111111111104, "tax": 0, "netIncome": 1111.1111111111104, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1111.1111111111104, "capexOut": -1444.4444444444434, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1444.4444444444434, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -333.33333333333303, "cash": -22499.999999999996, "ppe": 97499.99999999999, "otherNCA": 0, "otherNCL": 0, "currentAssets": -22499.999999999996, "assets": 74999.99999999999, "equity": 74999.99999999999, "shareCapital": 0, "retainedEarnings": 73888.88888888888, "currentYearNetIncome": 1111.1111111111104, "dividends": 0, "liabilitiesEquity": 74999.99999999999, "fcf": -333.33333333333303, "totalCapex": 1444.4444444444434, "collections": 1111.1111111111104, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.1481056257175655, "roe": 1.492537313432835, "roa": 1.492537313432835, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -29.999999999999993, "netDebt": 22499.999999999996, "leverage": 20.25000000000001, "workingCapital": -22499.999999999996, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -22166.666666666664, "balanceCheck": 0, "investedCapital": 97499.99999999999, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-01": { "revenue": 806.4516129032259, "growth": -27.41935483870963, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1048.3870967741937, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 806.4516129032259, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 806.4516129032259, "ebit": 806.4516129032259, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 806.4516129032259, "tax": 0, "netIncome": 806.4516129032259, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 806.4516129032259, "capexOut": -1048.3870967741937, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1048.3870967741937, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -241.9354838709678, "cash": -22741.935483870962, "ppe": 98548.38709677418, "otherNCA": 0, "otherNCL": 0, "currentAssets": -22741.935483870962, "assets": 75806.45161290321, "equity": 75806.45161290321, "shareCapital": 0, "retainedEarnings": 74999.99999999999, "currentYearNetIncome": 806.4516129032259, "dividends": 0, "liabilitiesEquity": 75806.45161290321, "fcf": -241.9354838709678, "totalCapex": 1048.3870967741937, "collections": 806.4516129032259, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.8227067050596464, "roe": 1.0695187165775402, "roa": 1.0695187165775402, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.000000000000004, "netDebt": 22741.935483870962, "leverage": 28.199999999999992, "workingCapital": -22741.935483870962, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -22499.999999999996, "balanceCheck": 0, "investedCapital": 98548.38709677418, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-04": { "revenue": 1881.720430107527, "growth": 133.33333333333331, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2446.236559139785, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2446.236559139785, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2446.236559139785, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -564.5161290322583, "cash": -23306.45161290322, "ppe": 100994.62365591397, "otherNCA": 0, "otherNCL": 0, "currentAssets": -23306.45161290322, "assets": 77688.17204301074, "equity": 77688.17204301074, "shareCapital": 0, "retainedEarnings": 75806.45161290321, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 77688.17204301074, "fcf": -564.5161290322583, "totalCapex": 2446.236559139785, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.886029907045669, "roe": 2.4518388791593697, "roa": 2.4518388791593697, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.00000000000001, "netDebt": 23306.45161290322, "leverage": 12.385714285714283, "workingCapital": -23306.45161290322, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -22741.935483870962, "balanceCheck": 0, "investedCapital": 100994.62365591397, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-11": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2446.236559139785, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2446.236559139785, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2446.236559139785, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -564.5161290322583, "cash": -23870.967741935478, "ppe": 103440.86021505375, "otherNCA": 0, "otherNCL": 0, "currentAssets": -23870.967741935478, "assets": 79569.89247311826, "equity": 79569.89247311826, "shareCapital": 0, "retainedEarnings": 77688.17204301074, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 79569.89247311826, "fcf": -564.5161290322583, "totalCapex": 2446.236559139785, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.8408941485864565, "roe": 2.3931623931623935, "roa": 2.3931623931623935, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.00000000000001, "netDebt": 23870.967741935478, "leverage": 12.685714285714282, "workingCapital": -23870.967741935478, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -23306.45161290322, "balanceCheck": 0, "investedCapital": 103440.86021505375, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-18": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2446.236559139785, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2446.236559139785, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2446.236559139785, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -564.5161290322583, "cash": -24435.483870967735, "ppe": 105887.09677419353, "otherNCA": 0, "otherNCL": 0, "currentAssets": -24435.483870967735, "assets": 81451.61290322579, "equity": 81451.61290322579, "shareCapital": 0, "retainedEarnings": 79569.89247311826, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 81451.61290322579, "fcf": -564.5161290322583, "totalCapex": 2446.236559139785, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.797868241941698, "roe": 2.3372287145242074, "roa": 2.3372287145242074, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.00000000000001, "netDebt": 24435.483870967735, "leverage": 12.985714285714282, "workingCapital": -24435.483870967735, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -23870.967741935478, "balanceCheck": 0, "investedCapital": 105887.09677419353, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-25": { "revenue": 1881.7204301075271, "growth": 2.220446049250313e-14, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2446.2365591397847, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075271, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075271, "ebit": 1881.7204301075271, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075271, "tax": 0, "netIncome": 1881.7204301075271, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075271, "capexOut": -2446.2365591397847, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2446.2365591397847, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -564.5161290322576, "cash": -24999.999999999993, "ppe": 108333.33333333331, "otherNCA": 0, "otherNCL": 0, "currentAssets": -24999.999999999993, "assets": 83333.33333333331, "equity": 83333.33333333331, "shareCapital": 0, "retainedEarnings": 81451.61290322579, "currentYearNetIncome": 1881.7204301075271, "dividends": 0, "liabilitiesEquity": 83333.33333333331, "fcf": -564.5161290322576, "totalCapex": 2446.2365591397847, "collections": 1881.7204301075271, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.7568076295645634, "roe": 2.2838499184339325, "roa": 2.2838499184339325, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -29.99999999999997, "netDebt": 24999.999999999993, "leverage": 13.28571428571428, "workingCapital": -24999.999999999993, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -24435.483870967735, "balanceCheck": 0, "investedCapital": 108333.33333333331, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-01": { "revenue": 1944.4444444444446, "growth": 3.3333333333333215, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2527.7777777777783, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -2527.7777777777783, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2527.7777777777783, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -583.3333333333337, "cash": -25583.333333333325, "ppe": 110861.1111111111, "otherNCA": 0, "otherNCL": 0, "currentAssets": -25583.333333333325, "assets": 85277.77777777777, "equity": 85277.77777777775, "shareCapital": 0, "retainedEarnings": 83333.33333333331, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 85277.77777777775, "fcf": -583.3333333333337, "totalCapex": 2527.7777777777783, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.7741731086047399, "roe": 2.3064250411861624, "roa": 2.3064250411861624, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.000000000000014, "netDebt": 25583.333333333325, "leverage": 13.157142857142851, "workingCapital": -25583.333333333325, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -24999.999999999993, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 110861.1111111111, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-08": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2527.7777777777783, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -2527.7777777777783, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2527.7777777777783, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -583.3333333333337, "cash": -26166.666666666657, "ppe": 113388.88888888888, "otherNCA": 0, "otherNCL": 0, "currentAssets": -26166.666666666657, "assets": 87222.22222222222, "equity": 87222.22222222219, "shareCapital": 0, "retainedEarnings": 85277.77777777775, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 87222.22222222219, "fcf": -583.3333333333337, "totalCapex": 2527.7777777777783, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.7341756472191259, "roe": 2.2544283413848643, "roa": 2.2544283413848634, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.000000000000014, "netDebt": 26166.666666666657, "leverage": 13.457142857142852, "workingCapital": -26166.666666666657, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -25583.333333333325, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 113388.88888888888, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-15": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2527.7777777777783, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -2527.7777777777783, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2527.7777777777783, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -583.3333333333337, "cash": -26749.99999999999, "ppe": 115916.66666666666, "otherNCA": 0, "otherNCL": 0, "currentAssets": -26749.99999999999, "assets": 89166.66666666667, "equity": 89166.66666666663, "shareCapital": 0, "retainedEarnings": 87222.22222222219, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 89166.66666666663, "fcf": -583.3333333333337, "totalCapex": 2527.7777777777783, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.6959418534221689, "roe": 2.20472440944882, "roa": 2.2047244094488194, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.000000000000014, "netDebt": 26749.99999999999, "leverage": 13.757142857142851, "workingCapital": -26749.99999999999, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -26166.666666666657, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 115916.66666666666, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-22": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2527.7777777777783, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -2527.7777777777783, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2527.7777777777783, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -583.3333333333337, "cash": -27333.33333333332, "ppe": 118444.44444444444, "otherNCA": 0, "otherNCL": 0, "currentAssets": -27333.33333333332, "assets": 91111.11111111112, "equity": 91111.11111111107, "shareCapital": 0, "retainedEarnings": 89166.66666666663, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 91111.11111111107, "fcf": -583.3333333333337, "totalCapex": 2527.7777777777783, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.6593575915609817, "roe": 2.157164869029277, "roa": 2.1571648690292755, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.000000000000014, "netDebt": 27333.33333333332, "leverage": 14.05714285714285, "workingCapital": -27333.33333333332, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -26749.99999999999, "balanceCheck": 5.820766091346741e-11, "investedCapital": 118444.44444444444, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-29": { "revenue": 555.5555555555557, "growth": -71.42857142857142, "grossMargin": 100, "sga": 0, "da": 0, "capex": 722.2222222222208, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 555.5555555555557, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 555.5555555555557, "ebit": 555.5555555555557, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 555.5555555555557, "tax": 0, "netIncome": 555.5555555555557, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 555.5555555555557, "capexOut": -722.2222222222208, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -722.2222222222208, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -166.66666666666515, "cash": -27499.999999999985, "ppe": 119166.66666666666, "otherNCA": 0, "otherNCL": 0, "currentAssets": -27499.999999999985, "assets": 91666.66666666667, "equity": 91666.66666666663, "shareCapital": 0, "retainedEarnings": 91111.11111111107, "currentYearNetIncome": 555.5555555555557, "dividends": 0, "liabilitiesEquity": 91666.66666666663, "fcf": -166.66666666666515, "totalCapex": 722.2222222222208, "collections": 555.5555555555557, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4676174888940848, "roe": 0.6079027355623104, "roa": 0.60790273556231, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -29.999999999999723, "netDebt": 27499.999999999985, "leverage": 49.499999999999964, "workingCapital": -27499.999999999985, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -27333.33333333332, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 119166.66666666666, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-01": { "revenue": 1344.086021505376, "growth": 141.93548387096766, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1747.311827956989, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1344.086021505376, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1344.086021505376, "ebit": 1344.086021505376, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1344.086021505376, "tax": 0, "netIncome": 1344.086021505376, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1344.086021505376, "capexOut": -1747.311827956989, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1747.311827956989, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -403.2258064516129, "cash": -27903.2258064516, "ppe": 120913.97849462365, "otherNCA": 0, "otherNCL": 0, "currentAssets": -27903.2258064516, "assets": 93010.75268817204, "equity": 93010.752688172, "shareCapital": 0, "retainedEarnings": 91666.66666666663, "currentYearNetIncome": 1344.086021505376, "dividends": 0, "liabilitiesEquity": 93010.752688172, "fcf": -403.2258064516129, "totalCapex": 1747.311827956989, "collections": 1344.086021505376, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.1196954428395476, "roe": 1.4556040756914124, "roa": 1.4556040756914115, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.00000000000001, "netDebt": 27903.2258064516, "leverage": 20.759999999999994, "workingCapital": -27903.2258064516, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -27499.999999999985, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 120913.97849462365, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-06": { "revenue": 1881.7204301075267, "growth": 40.000000000000014, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2446.2365591397847, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -2446.2365591397847, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2446.2365591397847, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -564.516129032258, "cash": -28467.741935483857, "ppe": 123360.21505376343, "otherNCA": 0, "otherNCL": 0, "currentAssets": -28467.741935483857, "assets": 94892.47311827957, "equity": 94892.47311827952, "shareCapital": 0, "retainedEarnings": 93010.752688172, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 94892.47311827952, "fcf": -564.516129032258, "totalCapex": 2446.2365591397847, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.5406624848684933, "roe": 2.0028612303290423, "roa": 2.0028612303290414, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.000000000000004, "netDebt": 28467.741935483857, "leverage": 15.128571428571423, "workingCapital": -28467.741935483857, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -27903.2258064516, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 123360.21505376343, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-13": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2446.2365591397847, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -2446.2365591397847, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2446.2365591397847, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -564.516129032258, "cash": -29032.258064516114, "ppe": 125806.45161290321, "otherNCA": 0, "otherNCL": 0, "currentAssets": -29032.258064516114, "assets": 96774.19354838709, "equity": 96774.19354838705, "shareCapital": 0, "retainedEarnings": 94892.47311827952, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 96774.19354838705, "fcf": -564.516129032258, "totalCapex": 2446.2365591397847, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.510411047577948, "roe": 1.963534361851333, "roa": 1.9635343618513323, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.000000000000004, "netDebt": 29032.258064516114, "leverage": 15.428571428571422, "workingCapital": -29032.258064516114, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -28467.741935483857, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 125806.45161290321, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-20": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2446.2365591397847, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -2446.2365591397847, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2446.2365591397847, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -564.516129032258, "cash": -29596.774193548372, "ppe": 128252.688172043, "otherNCA": 0, "otherNCL": 0, "currentAssets": -29596.774193548372, "assets": 98655.91397849462, "equity": 98655.91397849457, "shareCapital": 0, "retainedEarnings": 96774.19354838705, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 98655.91397849457, "fcf": -564.516129032258, "totalCapex": 2446.2365591397847, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.481324727542059, "roe": 1.9257221458046776, "roa": 1.9257221458046765, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.000000000000004, "netDebt": 29596.774193548372, "leverage": 15.728571428571422, "workingCapital": -29596.774193548372, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -29032.258064516114, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 128252.688172043, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-27": { "revenue": 1344.0860215053763, "growth": -28.57142857142857, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1747.3118279569899, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1344.0860215053763, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1344.0860215053763, "ebit": 1344.0860215053763, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1344.0860215053763, "tax": 0, "netIncome": 1344.0860215053763, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1344.0860215053763, "capexOut": -1747.3118279569899, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1747.3118279569899, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -403.2258064516136, "cash": -29999.999999999985, "ppe": 129999.99999999999, "otherNCA": 0, "otherNCL": 0, "currentAssets": -29999.999999999985, "assets": 100000, "equity": 99999.99999999994, "shareCapital": 0, "retainedEarnings": 98655.91397849456, "currentYearNetIncome": 1344.0860215053763, "dividends": 0, "liabilitiesEquity": 99999.99999999994, "fcf": -403.2258064516136, "totalCapex": 1747.3118279569899, "collections": 1344.0860215053763, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.0409076714895389, "roe": 1.3531799729364011, "roa": 1.3531799729364005, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -30.000000000000053, "netDebt": 29999.999999999985, "leverage": 22.31999999999999, "workingCapital": -29999.999999999985, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -29596.774193548372, "balanceCheck": 5.820766091346741e-11, "investedCapital": 129999.99999999999, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-01": { "revenue": 537.6344086021505, "growth": -60, "grossMargin": 100, "sga": 0, "da": 0, "capex": 591.3978494623656, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 537.6344086021505, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 537.6344086021505, "ebit": 537.6344086021505, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 537.6344086021505, "tax": 0, "netIncome": 537.6344086021505, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 537.6344086021505, "capexOut": -591.3978494623656, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -591.3978494623656, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -53.76344086021504, "cash": -30053.7634408602, "ppe": 130591.39784946234, "otherNCA": 0, "otherNCL": 0, "currentAssets": -30053.7634408602, "assets": 100537.63440860214, "equity": 100537.6344086021, "shareCapital": 0, "retainedEarnings": 99999.99999999994, "currentYearNetIncome": 537.6344086021505, "dividends": 0, "liabilitiesEquity": 100537.6344086021, "fcf": -53.76344086021504, "totalCapex": 591.3978494623656, "collections": 537.6344086021505, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.41262636682484016, "roe": 0.536193029490617, "roa": 0.5361930294906166, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -9.999999999999998, "netDebt": 30053.7634408602, "leverage": 55.89999999999997, "workingCapital": -30053.7634408602, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -29999.999999999985, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 130591.39784946234, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-03": { "revenue": 1881.720430107527, "growth": 250, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2069.8924731182797, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2069.8924731182797, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2069.8924731182797, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -188.17204301075276, "cash": -30241.93548387095, "ppe": 132661.29032258064, "otherNCA": 0, "otherNCL": 0, "currentAssets": -30241.93548387095, "assets": 102419.35483870968, "equity": 102419.35483870962, "shareCapital": 0, "retainedEarnings": 100537.6344086021, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 102419.35483870962, "fcf": -188.17204301075276, "totalCapex": 2069.8924731182797, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.4295925661186564, "roe": 1.8543046357615902, "roa": 1.8543046357615893, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000004, "netDebt": 30241.93548387095, "leverage": 16.071428571428562, "workingCapital": -30241.93548387095, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -30053.7634408602, "balanceCheck": 5.820766091346741e-11, "investedCapital": 132661.29032258064, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-10": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2069.8924731182797, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2069.8924731182797, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2069.8924731182797, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -188.17204301075276, "cash": -30430.107526881704, "ppe": 134731.18279569893, "otherNCA": 0, "otherNCL": 0, "currentAssets": -30430.107526881704, "assets": 104301.07526881722, "equity": 104301.07526881715, "shareCapital": 0, "retainedEarnings": 102419.35483870962, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 104301.07526881715, "fcf": -188.17204301075276, "totalCapex": 2069.8924731182797, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.4074595355383532, "roe": 1.8205461638491558, "roa": 1.8205461638491547, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000004, "netDebt": 30430.107526881704, "leverage": 16.171428571428564, "workingCapital": -30430.107526881704, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -30241.93548387095, "balanceCheck": 7.275957614183426e-11, "investedCapital": 134731.18279569893, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-17": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2069.8924731182797, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2069.8924731182797, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2069.8924731182797, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -188.17204301075276, "cash": -30618.279569892456, "ppe": 136801.07526881722, "otherNCA": 0, "otherNCL": 0, "currentAssets": -30618.279569892456, "assets": 106182.79569892476, "equity": 106182.79569892467, "shareCapital": 0, "retainedEarnings": 104301.07526881715, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 106182.79569892467, "fcf": -188.17204301075276, "totalCapex": 2069.8924731182797, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.3860013860013862, "roe": 1.7879948914431683, "roa": 1.787994891443167, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000004, "netDebt": 30618.279569892456, "leverage": 16.27142857142856, "workingCapital": -30618.279569892456, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -30430.107526881704, "balanceCheck": 8.731149137020111e-11, "investedCapital": 136801.07526881722, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-24": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2069.8924731182797, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2069.8924731182797, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2069.8924731182797, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -188.17204301075276, "cash": -30806.45161290321, "ppe": 138870.9677419355, "otherNCA": 0, "otherNCL": 0, "currentAssets": -30806.45161290321, "assets": 108064.5161290323, "equity": 108064.5161290322, "shareCapital": 0, "retainedEarnings": 106182.79569892467, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 108064.5161290322, "fcf": -188.17204301075276, "totalCapex": 2069.8924731182797, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.3651877133105799, "roe": 1.7565872020075293, "roa": 1.7565872020075277, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000004, "netDebt": 30806.45161290321, "leverage": 16.371428571428563, "workingCapital": -30806.45161290321, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -30618.279569892456, "balanceCheck": 1.0186340659856796e-10, "investedCapital": 138870.9677419355, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-31": { "revenue": 268.81720430107544, "growth": -85.71428571428571, "grossMargin": 100, "sga": 0, "da": 0, "capex": 295.69892473118125, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 268.81720430107544, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 268.81720430107544, "ebit": 268.81720430107544, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 268.81720430107544, "tax": 0, "netIncome": 268.81720430107544, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 268.81720430107544, "capexOut": -295.69892473118125, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -295.69892473118125, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -26.881720430105815, "cash": -30833.333333333314, "ppe": 139166.6666666667, "otherNCA": 0, "otherNCL": 0, "currentAssets": -30833.333333333314, "assets": 108333.33333333337, "equity": 108333.33333333327, "shareCapital": 0, "retainedEarnings": 108064.5161290322, "currentYearNetIncome": 268.81720430107544, "dividends": 0, "liabilitiesEquity": 108333.33333333327, "fcf": -26.881720430105815, "totalCapex": 295.69892473118125, "collections": 268.81720430107544, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.19336749492410335, "roe": 0.2484472049689444, "roa": 0.24844720496894415, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -9.999999999999357, "netDebt": 30833.333333333314, "leverage": 114.69999999999986, "workingCapital": -30833.333333333314, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -30806.45161290321, "balanceCheck": 1.0186340659856796e-10, "investedCapital": 139166.6666666667, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-01": { "revenue": 1724.1379310344828, "growth": 541.3793103448272, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1896.551724137931, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1724.1379310344828, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1724.1379310344828, "ebit": 1724.1379310344828, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1724.1379310344828, "tax": 0, "netIncome": 1724.1379310344828, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1724.1379310344828, "capexOut": -1896.551724137931, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1896.551724137931, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -172.41379310344814, "cash": -31005.747126436763, "ppe": 141063.21839080463, "otherNCA": 0, "otherNCL": 0, "currentAssets": -31005.747126436763, "assets": 110057.47126436786, "equity": 110057.47126436775, "shareCapital": 0, "retainedEarnings": 108333.33333333327, "currentYearNetIncome": 1724.1379310344828, "dividends": 0, "liabilitiesEquity": 110057.47126436775, "fcf": -172.41379310344814, "totalCapex": 1896.551724137931, "collections": 1724.1379310344828, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.2305168170631662, "roe": 1.5789473684210538, "roa": 1.578947368421052, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -9.999999999999993, "netDebt": 31005.747126436763, "leverage": 17.983333333333324, "workingCapital": -31005.747126436763, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -30833.333333333314, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 141063.21839080463, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-07": { "revenue": 2011.4942528735633, "growth": 16.666666666666675, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2212.6436781609195, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 2011.4942528735633, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 2011.4942528735633, "ebit": 2011.4942528735633, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 2011.4942528735633, "tax": 0, "netIncome": 2011.4942528735633, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 2011.4942528735633, "capexOut": -2212.6436781609195, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2212.6436781609195, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -201.14942528735628, "cash": -31206.89655172412, "ppe": 143275.86206896554, "otherNCA": 0, "otherNCL": 0, "currentAssets": -31206.89655172412, "assets": 112068.96551724142, "equity": 112068.96551724132, "shareCapital": 0, "retainedEarnings": 110057.47126436775, "currentYearNetIncome": 2011.4942528735633, "dividends": 0, "liabilitiesEquity": 112068.96551724132, "fcf": -201.14942528735628, "totalCapex": 2212.6436781609195, "collections": 2011.4942528735633, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.4148559878726628, "roe": 1.8111254851228986, "roa": 1.811125485122897, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -9.999999999999998, "netDebt": 31206.89655172412, "leverage": 15.514285714285705, "workingCapital": -31206.89655172412, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -31005.747126436763, "balanceCheck": 1.0186340659856796e-10, "investedCapital": 143275.86206896554, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-14": { "revenue": 2011.4942528735633, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2212.6436781609195, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 2011.4942528735633, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 2011.4942528735633, "ebit": 2011.4942528735633, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 2011.4942528735633, "tax": 0, "netIncome": 2011.4942528735633, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 2011.4942528735633, "capexOut": -2212.6436781609195, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2212.6436781609195, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -201.14942528735628, "cash": -31408.045977011476, "ppe": 145488.50574712644, "otherNCA": 0, "otherNCL": 0, "currentAssets": -31408.045977011476, "assets": 114080.45977011498, "equity": 114080.45977011489, "shareCapital": 0, "retainedEarnings": 112068.96551724132, "currentYearNetIncome": 2011.4942528735633, "dividends": 0, "liabilitiesEquity": 114080.45977011489, "fcf": -201.14942528735628, "totalCapex": 2212.6436781609195, "collections": 2011.4942528735633, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.3931734500945365, "roe": 1.7789072426937749, "roa": 1.778907242693773, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -9.999999999999998, "netDebt": 31408.045977011476, "leverage": 15.614285714285705, "workingCapital": -31408.045977011476, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -31206.89655172412, "balanceCheck": 8.731149137020111e-11, "investedCapital": 145488.50574712644, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-21": { "revenue": 2011.4942528735633, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2212.6436781609195, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 2011.4942528735633, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 2011.4942528735633, "ebit": 2011.4942528735633, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 2011.4942528735633, "tax": 0, "netIncome": 2011.4942528735633, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 2011.4942528735633, "capexOut": -2212.6436781609195, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2212.6436781609195, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -201.14942528735628, "cash": -31609.195402298832, "ppe": 147701.14942528735, "otherNCA": 0, "otherNCL": 0, "currentAssets": -31609.195402298832, "assets": 116091.95402298852, "equity": 116091.95402298846, "shareCapital": 0, "retainedEarnings": 114080.45977011489, "currentYearNetIncome": 2011.4942528735633, "dividends": 0, "liabilitiesEquity": 116091.95402298846, "fcf": -201.14942528735628, "totalCapex": 2212.6436781609195, "collections": 2011.4942528735633, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.3721454474174264, "roe": 1.747815230961299, "roa": 1.7478152309612982, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -9.999999999999998, "netDebt": 31609.195402298832, "leverage": 15.714285714285705, "workingCapital": -31609.195402298832, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -31408.045977011476, "balanceCheck": 5.820766091346741e-11, "investedCapital": 147701.14942528735, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-28": { "revenue": 574.7126436781618, "growth": -71.42857142857139, "grossMargin": 100, "sga": 0, "da": 0, "capex": 632.1839080459777, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 574.7126436781618, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 574.7126436781618, "ebit": 574.7126436781618, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 574.7126436781618, "tax": 0, "netIncome": 574.7126436781618, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 574.7126436781618, "capexOut": -632.1839080459777, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -632.1839080459777, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -57.47126436781582, "cash": -31666.66666666665, "ppe": 148333.33333333334, "otherNCA": 0, "otherNCL": 0, "currentAssets": -31666.66666666665, "assets": 116666.66666666669, "equity": 116666.66666666663, "shareCapital": 0, "retainedEarnings": 116091.95402298847, "currentYearNetIncome": 574.7126436781618, "dividends": 0, "liabilitiesEquity": 116666.66666666663, "fcf": -57.47126436781582, "totalCapex": 632.1839080459777, "collections": 574.7126436781618, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3882741215298007, "roe": 0.4938271604938282, "roa": 0.4938271604938279, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -9.999999999999936, "netDebt": 31666.66666666665, "leverage": 55.09999999999988, "workingCapital": -31666.66666666665, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -31609.195402298832, "balanceCheck": 5.820766091346741e-11, "investedCapital": 148333.33333333334, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-01": { "revenue": 1344.086021505376, "growth": 133.87096774193506, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1478.4946236559142, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1344.086021505376, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1344.086021505376, "ebit": 1344.086021505376, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1344.086021505376, "tax": 0, "netIncome": 1344.086021505376, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1344.086021505376, "capexOut": -1478.4946236559142, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1478.4946236559142, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -134.40860215053817, "cash": -31801.07526881719, "ppe": 149811.82795698926, "otherNCA": 0, "otherNCL": 0, "currentAssets": -31801.07526881719, "assets": 118010.75268817207, "equity": 118010.752688172, "shareCapital": 0, "retainedEarnings": 116666.66666666663, "currentYearNetIncome": 1344.086021505376, "dividends": 0, "liabilitiesEquity": 118010.752688172, "fcf": -134.40860215053817, "totalCapex": 1478.4946236559142, "collections": 1344.086021505376, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.9016319538364437, "roe": 1.1454753722794964, "roa": 1.1454753722794955, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000043, "netDebt": 31801.07526881719, "leverage": 23.659999999999993, "workingCapital": -31801.07526881719, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -31666.66666666665, "balanceCheck": 7.275957614183426e-11, "investedCapital": 149811.82795698926, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-06": { "revenue": 1881.7204301075267, "growth": 40.000000000000014, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2069.8924731182797, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -2069.8924731182797, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2069.8924731182797, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -188.172043010753, "cash": -31989.24731182794, "ppe": 151881.72043010755, "otherNCA": 0, "otherNCL": 0, "currentAssets": -31989.24731182794, "assets": 119892.47311827961, "equity": 119892.47311827952, "shareCapital": 0, "retainedEarnings": 118010.752688172, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 119892.47311827952, "fcf": -188.172043010753, "totalCapex": 2069.8924731182797, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.2474382963556976, "roe": 1.5819209039548028, "roa": 1.5819209039548014, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000018, "netDebt": 31989.24731182794, "leverage": 16.999999999999993, "workingCapital": -31989.24731182794, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -31801.07526881719, "balanceCheck": 8.731149137020111e-11, "investedCapital": 151881.72043010755, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-13": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2069.8924731182797, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -2069.8924731182797, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2069.8924731182797, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -188.172043010753, "cash": -32177.419354838694, "ppe": 153951.61290322585, "otherNCA": 0, "otherNCL": 0, "currentAssets": -32177.419354838694, "assets": 121774.19354838715, "equity": 121774.19354838705, "shareCapital": 0, "retainedEarnings": 119892.47311827952, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 121774.19354838705, "fcf": -188.172043010753, "totalCapex": 2069.8924731182797, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.2305528698250854, "roe": 1.5572858731924366, "roa": 1.5572858731924353, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000018, "netDebt": 32177.419354838694, "leverage": 17.099999999999994, "workingCapital": -32177.419354838694, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -31989.24731182794, "balanceCheck": 1.0186340659856796e-10, "investedCapital": 153951.61290322585, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-20": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2069.8924731182797, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -2069.8924731182797, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2069.8924731182797, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -188.172043010753, "cash": -32365.591397849446, "ppe": 156021.50537634414, "otherNCA": 0, "otherNCL": 0, "currentAssets": -32365.591397849446, "assets": 123655.91397849469, "equity": 123655.91397849457, "shareCapital": 0, "retainedEarnings": 121774.19354838705, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 123655.91397849457, "fcf": -188.172043010753, "totalCapex": 2069.8924731182797, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.2141184632729158, "roe": 1.5334063526834616, "roa": 1.53340635268346, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000018, "netDebt": 32365.591397849446, "leverage": 17.199999999999992, "workingCapital": -32365.591397849446, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -32177.419354838694, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 156021.50537634414, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-27": { "revenue": 1344.0860215053763, "growth": -28.57142857142857, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1478.4946236559144, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1344.0860215053763, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1344.0860215053763, "ebit": 1344.0860215053763, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1344.0860215053763, "tax": 0, "netIncome": 1344.0860215053763, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1344.0860215053763, "capexOut": -1478.4946236559144, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1478.4946236559144, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -134.40860215053817, "cash": -32499.999999999985, "ppe": 157500.00000000006, "otherNCA": 0, "otherNCL": 0, "currentAssets": -32499.999999999985, "assets": 125000.00000000007, "equity": 124999.99999999994, "shareCapital": 0, "retainedEarnings": 123655.91397849456, "currentYearNetIncome": 1344.0860215053763, "dividends": 0, "liabilitiesEquity": 124999.99999999994, "fcf": -134.40860215053817, "totalCapex": 1478.4946236559144, "collections": 1344.0860215053763, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.8574123295892991, "roe": 1.0810810810810816, "roa": 1.0810810810810805, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.00000000000004, "netDebt": 32499.999999999985, "leverage": 24.17999999999999, "workingCapital": -32499.999999999985, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -32365.591397849446, "balanceCheck": 1.3096723705530167e-10, "investedCapital": 157500.00000000006, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-01": { "revenue": 555.5555555555555, "growth": -58.666666666666664, "grossMargin": 100, "sga": 0, "da": 0, "capex": 611.1111111111111, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 555.5555555555555, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 555.5555555555555, "ebit": 555.5555555555555, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 555.5555555555555, "tax": 0, "netIncome": 555.5555555555555, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 555.5555555555555, "capexOut": -611.1111111111111, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -611.1111111111111, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -55.55555555555554, "cash": -32555.55555555554, "ppe": 158111.11111111118, "otherNCA": 0, "otherNCL": 0, "currentAssets": -32555.55555555554, "assets": 125555.55555555565, "equity": 125555.5555555555, "shareCapital": 0, "retainedEarnings": 124999.99999999994, "currentYearNetIncome": 555.5555555555555, "dividends": 0, "liabilitiesEquity": 125555.5555555555, "fcf": -55.55555555555554, "totalCapex": 611.1111111111111, "collections": 555.5555555555555, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.35205069530012306, "roe": 0.4434589800443461, "roa": 0.44345898004434553, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -9.999999999999998, "netDebt": 32555.55555555554, "leverage": 58.59999999999997, "workingCapital": -32555.55555555554, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -32499.999999999985, "balanceCheck": 1.4551915228366852e-10, "investedCapital": 158111.11111111118, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-03": { "revenue": 1944.4444444444446, "growth": 250.00000000000006, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2138.8888888888887, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -2138.8888888888887, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2138.8888888888887, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -194.44444444444412, "cash": -32749.999999999985, "ppe": 160250.00000000006, "otherNCA": 0, "otherNCL": 0, "currentAssets": -32749.999999999985, "assets": 127500.00000000007, "equity": 127499.99999999994, "shareCapital": 0, "retainedEarnings": 125555.5555555555, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 127499.99999999994, "fcf": -194.44444444444412, "totalCapex": 2138.8888888888887, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.2215338975656571, "roe": 1.536772777167948, "roa": 1.5367727771679462, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -9.999999999999982, "netDebt": 32749.999999999985, "leverage": 16.842857142857135, "workingCapital": -32749.999999999985, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -32555.55555555554, "balanceCheck": 1.3096723705530167e-10, "investedCapital": 160250.00000000006, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-10": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2138.8888888888887, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -2138.8888888888887, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2138.8888888888887, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -194.44444444444412, "cash": -32944.44444444443, "ppe": 162388.88888888893, "otherNCA": 0, "otherNCL": 0, "currentAssets": -32944.44444444443, "assets": 129444.4444444445, "equity": 129444.44444444438, "shareCapital": 0, "retainedEarnings": 127499.99999999994, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 129444.44444444438, "fcf": -194.44444444444412, "totalCapex": 2138.8888888888887, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.2053379250968572, "roe": 1.5135135135135143, "roa": 1.513513513513513, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -9.999999999999982, "netDebt": 32944.44444444443, "leverage": 16.942857142857136, "workingCapital": -32944.44444444443, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -32749.999999999985, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 162388.88888888893, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-17": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2138.8888888888887, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -2138.8888888888887, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2138.8888888888887, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -194.44444444444412, "cash": -33138.888888888876, "ppe": 164527.7777777778, "otherNCA": 0, "otherNCL": 0, "currentAssets": -33138.888888888876, "assets": 131388.88888888893, "equity": 131388.88888888882, "shareCapital": 0, "retainedEarnings": 129444.44444444438, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 131388.88888888882, "fcf": -194.44444444444412, "totalCapex": 2138.8888888888887, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.1895658084799046, "roe": 1.490947816826412, "roa": 1.4909478168264105, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -9.999999999999982, "netDebt": 33138.888888888876, "leverage": 17.042857142857134, "workingCapital": -33138.888888888876, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -32944.44444444443, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 164527.7777777778, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-24": { "revenue": 1944.4444444444453, "growth": 4.440892098500626e-14, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2138.8888888888887, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444453, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444453, "ebit": 1944.4444444444453, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444453, "tax": 0, "netIncome": 1944.4444444444453, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444453, "capexOut": -2138.8888888888887, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2138.8888888888887, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -194.44444444444343, "cash": -33333.33333333332, "ppe": 166666.6666666667, "otherNCA": 0, "otherNCL": 0, "currentAssets": -33333.33333333332, "assets": 133333.33333333337, "equity": 133333.33333333326, "shareCapital": 0, "retainedEarnings": 131388.88888888882, "currentYearNetIncome": 1944.4444444444453, "dividends": 0, "liabilitiesEquity": 133333.33333333326, "fcf": -194.44444444444343, "totalCapex": 2138.8888888888887, "collections": 1944.4444444444453, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.1742011238782188, "roe": 1.469045120671565, "roa": 1.4690451206715636, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -9.999999999999943, "netDebt": 33333.33333333332, "leverage": 17.142857142857128, "workingCapital": -33333.33333333332, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -33138.888888888876, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 166666.6666666667, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-01": { "revenue": 1881.720430107527, "growth": -3.2258064516129448, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2069.8924731182797, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2069.8924731182797, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2069.8924731182797, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -188.17204301075276, "cash": -33521.505376344074, "ppe": 168736.55913978498, "otherNCA": 0, "otherNCL": 0, "currentAssets": -33521.505376344074, "assets": 135215.0537634409, "equity": 135215.05376344078, "shareCapital": 0, "retainedEarnings": 133333.33333333326, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 135215.05376344078, "fcf": -188.17204301075276, "totalCapex": 2069.8924731182797, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.1220645988619058, "roe": 1.401401401401402, "roa": 1.401401401401401, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000004, "netDebt": 33521.505376344074, "leverage": 17.814285714285706, "workingCapital": -33521.505376344074, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -33333.33333333332, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 168736.55913978498, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-08": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2069.8924731182797, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2069.8924731182797, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2069.8924731182797, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -188.17204301075276, "cash": -33709.677419354826, "ppe": 170806.45161290327, "otherNCA": 0, "otherNCL": 0, "currentAssets": -33709.677419354826, "assets": 137096.77419354845, "equity": 137096.7741935483, "shareCapital": 0, "retainedEarnings": 135215.05376344078, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 137096.7741935483, "fcf": -188.17204301075276, "totalCapex": 2069.8924731182797, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.1083841342728207, "roe": 1.3820335636722616, "roa": 1.38203356367226, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000004, "netDebt": 33709.677419354826, "leverage": 17.914285714285707, "workingCapital": -33709.677419354826, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -33521.505376344074, "balanceCheck": 1.4551915228366852e-10, "investedCapital": 170806.45161290327, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-15": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2069.8924731182797, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2069.8924731182797, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2069.8924731182797, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -188.17204301075276, "cash": -33897.84946236558, "ppe": 172876.34408602156, "otherNCA": 0, "otherNCL": 0, "currentAssets": -33897.84946236558, "assets": 138978.49462365598, "equity": 138978.49462365583, "shareCapital": 0, "retainedEarnings": 137096.7741935483, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 138978.49462365583, "fcf": -188.17204301075276, "totalCapex": 2069.8924731182797, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.095033242080563, "roe": 1.36319376825706, "roa": 1.363193768257059, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000004, "netDebt": 33897.84946236558, "leverage": 18.01428571428571, "workingCapital": -33897.84946236558, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -33709.677419354826, "balanceCheck": 1.4551915228366852e-10, "investedCapital": 172876.34408602156, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-22": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2069.8924731182797, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2069.8924731182797, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2069.8924731182797, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -188.17204301075276, "cash": -34086.02150537633, "ppe": 174946.23655913986, "otherNCA": 0, "otherNCL": 0, "currentAssets": -34086.02150537633, "assets": 140860.21505376353, "equity": 140860.21505376336, "shareCapital": 0, "retainedEarnings": 138978.49462365583, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 140860.21505376336, "fcf": -188.17204301075276, "totalCapex": 2069.8924731182797, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.0820001545714502, "roe": 1.3448607108549482, "roa": 1.3448607108549464, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000004, "netDebt": 34086.02150537633, "leverage": 18.114285714285707, "workingCapital": -34086.02150537633, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -33897.84946236558, "balanceCheck": 1.7462298274040222e-10, "investedCapital": 174946.23655913986, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-29": { "revenue": 806.4516129032263, "growth": -57.14285714285712, "grossMargin": 100, "sga": 0, "da": 0, "capex": 887.0967741935474, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 806.4516129032263, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 806.4516129032263, "ebit": 806.4516129032263, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 806.4516129032263, "tax": 0, "netIncome": 806.4516129032263, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 806.4516129032263, "capexOut": -887.0967741935474, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -887.0967741935474, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -80.64516129032108, "cash": -34166.66666666665, "ppe": 175833.3333333334, "otherNCA": 0, "otherNCL": 0, "currentAssets": -34166.66666666665, "assets": 141666.66666666674, "equity": 141666.66666666657, "shareCapital": 0, "retainedEarnings": 140860.21505376336, "currentYearNetIncome": 806.4516129032263, "dividends": 0, "liabilitiesEquity": 141666.66666666657, "fcf": -80.64516129032108, "totalCapex": 887.0967741935474, "collections": 806.4516129032263, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4598053490688942, "roe": 0.5708848715509046, "roa": 0.570884871550904, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -9.999999999999808, "netDebt": 34166.66666666665, "leverage": 42.36666666666662, "workingCapital": -34166.66666666665, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -34086.02150537633, "balanceCheck": 1.7462298274040222e-10, "investedCapital": 175833.3333333334, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-01": { "revenue": 1111.1111111111109, "growth": 37.777777777777665, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1222.2222222222224, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1111.1111111111109, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1111.1111111111109, "ebit": 1111.1111111111109, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1111.1111111111109, "tax": 0, "netIncome": 1111.1111111111109, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1111.1111111111109, "capexOut": -1222.2222222222224, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1222.2222222222224, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -111.11111111111154, "cash": -34277.77777777776, "ppe": 177055.55555555562, "otherNCA": 0, "otherNCL": 0, "currentAssets": -34277.77777777776, "assets": 142777.77777777787, "equity": 142777.7777777777, "shareCapital": 0, "retainedEarnings": 141666.66666666657, "currentYearNetIncome": 1111.1111111111109, "dividends": 0, "liabilitiesEquity": 142777.7777777777, "fcf": -111.11111111111154, "totalCapex": 1222.2222222222224, "collections": 1111.1111111111109, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6297229219143574, "roe": 0.7812500000000003, "roa": 0.7812499999999994, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.00000000000004, "netDebt": 34277.77777777776, "leverage": 30.84999999999999, "workingCapital": -34277.77777777776, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -34166.66666666665, "balanceCheck": 1.7462298274040222e-10, "investedCapital": 177055.55555555562, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-05": { "revenue": 1944.4444444444443, "growth": 75.00000000000003, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2138.888888888889, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -2138.888888888889, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2138.888888888889, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -194.4444444444448, "cash": -34472.222222222204, "ppe": 179194.4444444445, "otherNCA": 0, "otherNCL": 0, "currentAssets": -34472.222222222204, "assets": 144722.2222222223, "equity": 144722.22222222213, "shareCapital": 0, "retainedEarnings": 142777.7777777777, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 144722.22222222213, "fcf": -194.4444444444448, "totalCapex": 2138.888888888889, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.0916179337231964, "roe": 1.3526570048309186, "roa": 1.352657004830917, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000018, "netDebt": 34472.222222222204, "leverage": 17.72857142857142, "workingCapital": -34472.222222222204, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -34277.77777777776, "balanceCheck": 1.7462298274040222e-10, "investedCapital": 179194.4444444445, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-12": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2138.888888888889, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -2138.888888888889, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2138.888888888889, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -194.4444444444448, "cash": -34666.66666666665, "ppe": 181333.33333333337, "otherNCA": 0, "otherNCL": 0, "currentAssets": -34666.66666666665, "assets": 146666.66666666672, "equity": 146666.66666666657, "shareCapital": 0, "retainedEarnings": 144722.22222222213, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 146666.66666666657, "fcf": -194.4444444444448, "totalCapex": 2138.888888888889, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.0786655366361042, "roe": 1.3346043851286948, "roa": 1.3346043851286935, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000018, "netDebt": 34666.66666666665, "leverage": 17.828571428571422, "workingCapital": -34666.66666666665, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -34472.222222222204, "balanceCheck": 1.4551915228366852e-10, "investedCapital": 181333.33333333337, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-19": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2138.888888888889, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -2138.888888888889, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2138.888888888889, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -194.4444444444448, "cash": -34861.111111111095, "ppe": 183472.22222222225, "otherNCA": 0, "otherNCL": 0, "currentAssets": -34861.111111111095, "assets": 148611.11111111115, "equity": 148611.111111111, "shareCapital": 0, "retainedEarnings": 146666.66666666657, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 148611.111111111, "fcf": -194.4444444444448, "totalCapex": 2138.888888888889, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.0660169039823344, "roe": 1.3170272812793986, "roa": 1.3170272812793975, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000018, "netDebt": 34861.111111111095, "leverage": 17.92857142857142, "workingCapital": -34861.111111111095, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -34666.66666666665, "balanceCheck": 1.4551915228366852e-10, "investedCapital": 183472.22222222225, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-26": { "revenue": 1388.8888888888878, "growth": -28.571428571428626, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1527.7777777777792, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1388.8888888888878, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1388.8888888888878, "ebit": 1388.8888888888878, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1388.8888888888878, "tax": 0, "netIncome": 1388.8888888888878, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1388.8888888888878, "capexOut": -1527.7777777777792, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1527.7777777777792, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -138.88888888889142, "cash": -34999.999999999985, "ppe": 185000.00000000003, "otherNCA": 0, "otherNCL": 0, "currentAssets": -34999.999999999985, "assets": 150000.00000000006, "equity": 149999.99999999988, "shareCapital": 0, "retainedEarnings": 148611.111111111, "currentYearNetIncome": 1388.8888888888878, "dividends": 0, "liabilitiesEquity": 149999.99999999988, "fcf": -138.88888888889142, "totalCapex": 1527.7777777777792, "collections": 1388.8888888888878, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.7538635506973231, "roe": 0.9302325581395349, "roa": 0.9302325581395336, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.00000000000019, "netDebt": 34999.999999999985, "leverage": 25.20000000000001, "workingCapital": -34999.999999999985, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -34861.111111111095, "balanceCheck": 1.7462298274040222e-10, "investedCapital": 185000.00000000003, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-01": { "revenue": 537.6344086021505, "growth": -61.29032258064513, "grossMargin": 100, "sga": 0, "da": 0, "capex": 591.3978494623656, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 537.6344086021505, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 537.6344086021505, "ebit": 537.6344086021505, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 537.6344086021505, "tax": 0, "netIncome": 537.6344086021505, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 537.6344086021505, "capexOut": -591.3978494623656, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -591.3978494623656, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -53.76344086021504, "cash": -35053.7634408602, "ppe": 185591.3978494624, "otherNCA": 0, "otherNCL": 0, "currentAssets": -35053.7634408602, "assets": 150537.6344086022, "equity": 150537.63440860203, "shareCapital": 0, "retainedEarnings": 149999.99999999988, "currentYearNetIncome": 537.6344086021505, "dividends": 0, "liabilitiesEquity": 150537.63440860203, "fcf": -53.76344086021504, "totalCapex": 591.3978494623656, "collections": 537.6344086021505, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2901494269548817, "roe": 0.3577817531305906, "roa": 0.3577817531305902, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -9.999999999999998, "netDebt": 35053.7634408602, "leverage": 65.19999999999997, "workingCapital": -35053.7634408602, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -34999.999999999985, "balanceCheck": 1.7462298274040222e-10, "investedCapital": 185591.3978494624, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-03": { "revenue": 1881.720430107527, "growth": 250, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2069.8924731182797, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2069.8924731182797, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2069.8924731182797, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -188.17204301075276, "cash": -35241.935483870955, "ppe": 187661.2903225807, "otherNCA": 0, "otherNCL": 0, "currentAssets": -35241.935483870955, "assets": 152419.35483870975, "equity": 152419.35483870955, "shareCapital": 0, "retainedEarnings": 150537.63440860203, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 152419.35483870955, "fcf": -188.17204301075276, "totalCapex": 2069.8924731182797, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.0082823190493337, "roe": 1.2422360248447215, "roa": 1.2422360248447202, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000004, "netDebt": 35241.935483870955, "leverage": 18.72857142857142, "workingCapital": -35241.935483870955, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -35053.7634408602, "balanceCheck": 2.0372681319713593e-10, "investedCapital": 187661.2903225807, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-10": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2069.8924731182797, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2069.8924731182797, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2069.8924731182797, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -188.17204301075276, "cash": -35430.10752688171, "ppe": 189731.182795699, "otherNCA": 0, "otherNCL": 0, "currentAssets": -35430.10752688171, "assets": 154301.07526881728, "equity": 154301.07526881708, "shareCapital": 0, "retainedEarnings": 152419.35483870955, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 154301.07526881708, "fcf": -188.17204301075276, "totalCapex": 2069.8924731182797, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.9972220243607092, "roe": 1.226993865030676, "roa": 1.2269938650306742, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000004, "netDebt": 35430.10752688171, "leverage": 18.828571428571422, "workingCapital": -35430.10752688171, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -35241.935483870955, "balanceCheck": 2.0372681319713593e-10, "investedCapital": 189731.182795699, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-17": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2069.8924731182797, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2069.8924731182797, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2069.8924731182797, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -188.17204301075276, "cash": -35618.27956989246, "ppe": 191801.07526881728, "otherNCA": 0, "otherNCL": 0, "currentAssets": -35618.27956989246, "assets": 156182.7956989248, "equity": 156182.7956989246, "shareCapital": 0, "retainedEarnings": 154301.07526881708, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 156182.7956989246, "fcf": -188.17204301075276, "totalCapex": 2069.8924731182797, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.9864017473402379, "roe": 1.212121212121213, "roa": 1.2121212121212115, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000004, "netDebt": 35618.27956989246, "leverage": 18.92857142857142, "workingCapital": -35618.27956989246, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -35430.10752688171, "balanceCheck": 2.0372681319713593e-10, "investedCapital": 191801.07526881728, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-24": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2069.8924731182797, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2069.8924731182797, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2069.8924731182797, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -188.17204301075276, "cash": -35806.45161290321, "ppe": 193870.96774193557, "otherNCA": 0, "otherNCL": 0, "currentAssets": -35806.45161290321, "assets": 158064.51612903236, "equity": 158064.51612903213, "shareCapital": 0, "retainedEarnings": 156182.7956989246, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 158064.51612903213, "fcf": -188.17204301075276, "totalCapex": 2069.8924731182797, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.975813758974001, "roe": 1.1976047904191627, "roa": 1.1976047904191611, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000004, "netDebt": 35806.45161290321, "leverage": 19.02857142857142, "workingCapital": -35806.45161290321, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -35618.27956989246, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 193870.96774193557, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-31": { "revenue": 268.81720430107544, "growth": -85.71428571428571, "grossMargin": 100, "sga": 0, "da": 0, "capex": 295.69892473118125, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 268.81720430107544, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 268.81720430107544, "ebit": 268.81720430107544, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 268.81720430107544, "tax": 0, "netIncome": 268.81720430107544, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 268.81720430107544, "capexOut": -295.69892473118125, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -295.69892473118125, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -26.881720430105815, "cash": -35833.33333333332, "ppe": 194166.66666666674, "otherNCA": 0, "otherNCL": 0, "currentAssets": -35833.33333333332, "assets": 158333.33333333343, "equity": 158333.3333333332, "shareCapital": 0, "retainedEarnings": 158064.51612903213, "currentYearNetIncome": 268.81720430107544, "dividends": 0, "liabilitiesEquity": 158333.3333333332, "fcf": -26.881720430105815, "totalCapex": 295.69892473118125, "collections": 268.81720430107544, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.13855213023900245, "roe": 0.16992353440951596, "roa": 0.16992353440951571, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -9.999999999999357, "netDebt": 35833.33333333332, "leverage": 133.29999999999987, "workingCapital": -35833.33333333332, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -35806.45161290321, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 194166.66666666674, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-01": { "revenue": 1612.9032258064517, "growth": 499.99999999999966, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1774.1935483870968, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1612.9032258064517, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1612.9032258064517, "ebit": 1612.9032258064517, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1612.9032258064517, "tax": 0, "netIncome": 1612.9032258064517, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1612.9032258064517, "capexOut": -1774.1935483870968, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1774.1935483870968, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -161.29032258064512, "cash": -35994.623655913965, "ppe": 195940.86021505384, "otherNCA": 0, "otherNCL": 0, "currentAssets": -35994.623655913965, "assets": 159946.23655913986, "equity": 159946.23655913965, "shareCapital": 0, "retainedEarnings": 158333.3333333332, "currentYearNetIncome": 1612.9032258064517, "dividends": 0, "liabilitiesEquity": 159946.23655913965, "fcf": -161.29032258064512, "totalCapex": 1774.1935483870968, "collections": 1612.9032258064517, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.8269018743109149, "roe": 1.0135135135135145, "roa": 1.0135135135135132, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -9.999999999999998, "netDebt": 35994.623655913965, "leverage": 22.316666666666656, "workingCapital": -35994.623655913965, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -35833.33333333332, "balanceCheck": 2.0372681319713593e-10, "investedCapital": 195940.86021505384, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-07": { "revenue": 1881.720430107527, "growth": 16.66666666666665, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2069.8924731182797, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2069.8924731182797, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2069.8924731182797, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -188.17204301075276, "cash": -36182.79569892472, "ppe": 198010.75268817213, "otherNCA": 0, "otherNCL": 0, "currentAssets": -36182.79569892472, "assets": 161827.9569892474, "equity": 161827.95698924718, "shareCapital": 0, "retainedEarnings": 159946.23655913965, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 161827.95698924718, "fcf": -188.17204301075276, "totalCapex": 2069.8924731182797, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.9553053565336059, "roe": 1.1695906432748548, "roa": 1.1695906432748533, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000004, "netDebt": 36182.79569892472, "leverage": 19.22857142857142, "workingCapital": -36182.79569892472, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -35994.623655913965, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 198010.75268817213, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-14": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2069.8924731182797, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2069.8924731182797, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2069.8924731182797, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -188.17204301075276, "cash": -36370.96774193547, "ppe": 200080.64516129042, "otherNCA": 0, "otherNCL": 0, "currentAssets": -36370.96774193547, "assets": 163709.67741935496, "equity": 163709.6774193547, "shareCapital": 0, "retainedEarnings": 161827.95698924718, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 163709.6774193547, "fcf": -188.17204301075276, "totalCapex": 2069.8924731182797, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.9453710581403195, "roe": 1.1560693641618505, "roa": 1.156069364161849, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000004, "netDebt": 36370.96774193547, "leverage": 19.328571428571422, "workingCapital": -36370.96774193547, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -36182.79569892472, "balanceCheck": 2.6193447411060333e-10, "investedCapital": 200080.64516129042, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-21": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2069.8924731182797, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2069.8924731182797, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2069.8924731182797, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -188.17204301075276, "cash": -36559.13978494622, "ppe": 202150.5376344087, "otherNCA": 0, "otherNCL": 0, "currentAssets": -36559.13978494622, "assets": 165591.3978494625, "equity": 165591.39784946223, "shareCapital": 0, "retainedEarnings": 163709.6774193547, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 165591.39784946223, "fcf": -188.17204301075276, "totalCapex": 2069.8924731182797, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.935641248412751, "roe": 1.142857142857144, "roa": 1.142857142857142, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000004, "netDebt": 36559.13978494622, "leverage": 19.42857142857142, "workingCapital": -36559.13978494622, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -36370.96774193547, "balanceCheck": 2.6193447411060333e-10, "investedCapital": 202150.5376344087, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-28": { "revenue": 1075.2688172043008, "growth": -42.85714285714287, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1182.7956989247305, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1075.2688172043008, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1075.2688172043008, "ebit": 1075.2688172043008, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1075.2688172043008, "tax": 0, "netIncome": 1075.2688172043008, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1075.2688172043008, "capexOut": -1182.7956989247305, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1182.7956989247305, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -107.52688172042963, "cash": -36666.66666666665, "ppe": 203333.33333333343, "otherNCA": 0, "otherNCL": 0, "currentAssets": -36666.66666666665, "assets": 166666.66666666677, "equity": 166666.66666666654, "shareCapital": 0, "retainedEarnings": 165591.39784946223, "currentYearNetIncome": 1075.2688172043008, "dividends": 0, "liabilitiesEquity": 166666.66666666654, "fcf": -107.52688172042963, "totalCapex": 1182.7956989247305, "collections": 1075.2688172043008, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5303632988597184, "roe": 0.6472491909385117, "roa": 0.6472491909385107, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -9.999999999999957, "netDebt": 36666.66666666665, "leverage": 34.099999999999994, "workingCapital": -36666.66666666665, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -36559.13978494622, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 203333.33333333343, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-01": { "revenue": 833.3333333333333, "growth": -22.499999999999986, "grossMargin": 100, "sga": 0, "da": 0, "capex": 916.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 833.3333333333333, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 833.3333333333333, "ebit": 833.3333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 833.3333333333333, "tax": 0, "netIncome": 833.3333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 833.3333333333333, "capexOut": -916.6666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -916.6666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -83.33333333333348, "cash": -36749.999999999985, "ppe": 204250.0000000001, "otherNCA": 0, "otherNCL": 0, "currentAssets": -36749.999999999985, "assets": 167500.00000000012, "equity": 167499.99999999988, "shareCapital": 0, "retainedEarnings": 166666.66666666654, "currentYearNetIncome": 833.3333333333333, "dividends": 0, "liabilitiesEquity": 167499.99999999988, "fcf": -83.33333333333348, "totalCapex": 916.6666666666667, "collections": 833.3333333333333, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4089143324473521, "roe": 0.4987531172069829, "roa": 0.4987531172069822, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000018, "netDebt": 36749.999999999985, "leverage": 44.09999999999999, "workingCapital": -36749.999999999985, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -36666.66666666665, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 204250.0000000001, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-04": { "revenue": 1944.4444444444443, "growth": 133.33333333333334, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2138.888888888889, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -2138.888888888889, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2138.888888888889, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -194.4444444444448, "cash": -36944.44444444443, "ppe": 206388.88888888896, "otherNCA": 0, "otherNCL": 0, "currentAssets": -36944.44444444443, "assets": 169444.44444444453, "equity": 169444.44444444432, "shareCapital": 0, "retainedEarnings": 167499.99999999988, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 169444.44444444432, "fcf": -194.4444444444448, "totalCapex": 2138.888888888889, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.9470337549888382, "roe": 1.1541632316570494, "roa": 1.154163231657048, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000018, "netDebt": 36944.44444444443, "leverage": 18.999999999999993, "workingCapital": -36944.44444444443, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -36749.999999999985, "balanceCheck": 2.0372681319713593e-10, "investedCapital": 206388.88888888896, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-11": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2138.888888888889, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -2138.888888888889, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2138.888888888889, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -194.4444444444448, "cash": -37138.888888888876, "ppe": 208527.77777777784, "otherNCA": 0, "otherNCL": 0, "currentAssets": -37138.888888888876, "assets": 171388.88888888896, "equity": 171388.88888888876, "shareCapital": 0, "retainedEarnings": 169444.44444444432, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 171388.88888888876, "fcf": -194.4444444444448, "totalCapex": 2138.888888888889, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.9372698667737829, "roe": 1.1409942950285257, "roa": 1.1409942950285241, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000018, "netDebt": 37138.888888888876, "leverage": 19.099999999999994, "workingCapital": -37138.888888888876, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -36944.44444444443, "balanceCheck": 2.0372681319713593e-10, "investedCapital": 208527.77777777784, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-18": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2138.888888888889, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -2138.888888888889, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2138.888888888889, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -194.4444444444448, "cash": -37333.33333333332, "ppe": 210666.66666666672, "otherNCA": 0, "otherNCL": 0, "currentAssets": -37333.33333333332, "assets": 173333.3333333334, "equity": 173333.3333333332, "shareCapital": 0, "retainedEarnings": 171388.88888888876, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 173333.3333333332, "fcf": -194.4444444444448, "totalCapex": 2138.888888888889, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.9277052547876214, "roe": 1.128122481869461, "roa": 1.1281224818694595, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000018, "netDebt": 37333.33333333332, "leverage": 19.199999999999996, "workingCapital": -37333.33333333332, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -37138.888888888876, "balanceCheck": 2.0372681319713593e-10, "investedCapital": 210666.66666666672, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-25": { "revenue": 1666.666666666666, "growth": -14.285714285714313, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1833.333333333334, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1666.666666666666, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1666.666666666666, "ebit": 1666.666666666666, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1666.666666666666, "tax": 0, "netIncome": 1666.666666666666, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1666.666666666666, "capexOut": -1833.333333333334, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1833.333333333334, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -166.66666666666788, "cash": -37499.999999999985, "ppe": 212500.00000000006, "otherNCA": 0, "otherNCL": 0, "currentAssets": -37499.999999999985, "assets": 175000.00000000006, "equity": 174999.99999999985, "shareCapital": 0, "retainedEarnings": 173333.3333333332, "currentYearNetIncome": 1666.666666666666, "dividends": 0, "liabilitiesEquity": 174999.99999999985, "fcf": -166.66666666666788, "totalCapex": 1833.333333333334, "collections": 1666.666666666666, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.7877116975187077, "roe": 0.9569377990430626, "roa": 0.9569377990430614, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000076, "netDebt": 37499.999999999985, "leverage": 22.5, "workingCapital": -37499.999999999985, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -37333.33333333332, "balanceCheck": 2.0372681319713593e-10, "investedCapital": 212500.00000000006, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-01": { "revenue": 268.81720430107526, "growth": -83.87096774193547, "grossMargin": 100, "sga": 0, "da": 0, "capex": 295.6989247311828, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 268.81720430107526, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 268.81720430107526, "ebit": 268.81720430107526, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 268.81720430107526, "tax": 0, "netIncome": 268.81720430107526, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 268.81720430107526, "capexOut": -295.6989247311828, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -295.6989247311828, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -26.88172043010752, "cash": -37526.881720430094, "ppe": 212795.69892473123, "otherNCA": 0, "otherNCL": 0, "currentAssets": -37526.881720430094, "assets": 175268.81720430113, "equity": 175268.81720430093, "shareCapital": 0, "retainedEarnings": 174999.99999999985, "currentYearNetIncome": 268.81720430107526, "dividends": 0, "liabilitiesEquity": 175268.81720430093, "fcf": -26.88172043010752, "totalCapex": 295.6989247311828, "collections": 268.81720430107526, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.12641425952847476, "roe": 0.1534919416730623, "roa": 0.15349194167306213, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -9.999999999999998, "netDebt": 37526.881720430094, "leverage": 139.59999999999997, "workingCapital": -37526.881720430094, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -37499.999999999985, "balanceCheck": 2.0372681319713593e-10, "investedCapital": 212795.69892473123, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-02": { "revenue": 1881.720430107527, "growth": 600, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2069.8924731182797, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2069.8924731182797, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2069.8924731182797, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -188.17204301075276, "cash": -37715.05376344085, "ppe": 214865.59139784952, "otherNCA": 0, "otherNCL": 0, "currentAssets": -37715.05376344085, "assets": 177150.53763440868, "equity": 177150.53763440845, "shareCapital": 0, "retainedEarnings": 175268.81720430093, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 177150.53763440845, "fcf": -188.17204301075276, "totalCapex": 2069.8924731182797, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.8800050286001633, "roe": 1.0678871090770414, "roa": 1.06788710907704, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000004, "netDebt": 37715.05376344085, "leverage": 20.042857142857134, "workingCapital": -37715.05376344085, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -37526.881720430094, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 214865.59139784952, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-09": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2069.8924731182797, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2069.8924731182797, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2069.8924731182797, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -188.17204301075276, "cash": -37903.2258064516, "ppe": 216935.48387096782, "otherNCA": 0, "otherNCL": 0, "currentAssets": -37903.2258064516, "assets": 179032.2580645162, "equity": 179032.25806451598, "shareCapital": 0, "retainedEarnings": 177150.53763440845, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 179032.25806451598, "fcf": -188.17204301075276, "totalCapex": 2069.8924731182797, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.8715682002116661, "roe": 1.0566037735849065, "roa": 1.056603773584905, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000004, "netDebt": 37903.2258064516, "leverage": 20.142857142857135, "workingCapital": -37903.2258064516, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -37715.05376344085, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 216935.48387096782, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-16": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2069.8924731182797, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2069.8924731182797, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2069.8924731182797, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -188.17204301075276, "cash": -38091.39784946235, "ppe": 219005.3763440861, "otherNCA": 0, "otherNCL": 0, "currentAssets": -38091.39784946235, "assets": 180913.97849462376, "equity": 180913.9784946235, "shareCapital": 0, "retainedEarnings": 179032.25806451598, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 180913.9784946235, "fcf": -188.17204301075276, "totalCapex": 2069.8924731182797, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.8632916075723004, "roe": 1.0455563853622116, "roa": 1.04555638536221, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000004, "netDebt": 38091.39784946235, "leverage": 20.242857142857137, "workingCapital": -38091.39784946235, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -37903.2258064516, "balanceCheck": 2.6193447411060333e-10, "investedCapital": 219005.3763440861, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-23": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2069.8924731182797, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -2069.8924731182797, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2069.8924731182797, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -188.17204301075276, "cash": -38279.569892473104, "ppe": 221075.2688172044, "otherNCA": 0, "otherNCL": 0, "currentAssets": -38279.569892473104, "assets": 182795.6989247313, "equity": 182795.69892473103, "shareCapital": 0, "retainedEarnings": 180913.9784946235, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 182795.69892473103, "fcf": -188.17204301075276, "totalCapex": 2069.8924731182797, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.8551707287276278, "roe": 1.0347376201034746, "roa": 1.0347376201034733, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000004, "netDebt": 38279.569892473104, "leverage": 20.342857142857135, "workingCapital": -38279.569892473104, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -38091.39784946235, "balanceCheck": 2.6193447411060333e-10, "investedCapital": 221075.2688172044, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-30": { "revenue": 537.6344086021509, "growth": -71.42857142857142, "grossMargin": 100, "sga": 0, "da": 0, "capex": 591.3978494623643, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 537.6344086021509, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 537.6344086021509, "ebit": 537.6344086021509, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 537.6344086021509, "tax": 0, "netIncome": 537.6344086021509, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 537.6344086021509, "capexOut": -591.3978494623643, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -591.3978494623643, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -53.76344086021345, "cash": -38333.333333333314, "ppe": 221666.66666666677, "otherNCA": 0, "otherNCL": 0, "currentAssets": -38333.333333333314, "assets": 183333.33333333346, "equity": 183333.33333333317, "shareCapital": 0, "retainedEarnings": 182795.69892473103, "currentYearNetIncome": 537.6344086021509, "dividends": 0, "liabilitiesEquity": 183333.33333333317, "fcf": -53.76344086021345, "totalCapex": 591.3978494623643, "collections": 537.6344086021509, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2428658166363085, "roe": 0.2936857562408227, "roa": 0.2936857562408223, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -9.999999999999694, "netDebt": 38333.333333333314, "leverage": 71.29999999999993, "workingCapital": -38333.333333333314, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -38279.569892473104, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 221666.66666666677, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-01": { "revenue": 1388.8888888888891, "growth": 158.3333333333332, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1527.7777777777776, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1388.8888888888891, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1388.8888888888891, "ebit": 1388.8888888888891, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1388.8888888888891, "tax": 0, "netIncome": 1388.8888888888891, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1388.8888888888891, "capexOut": -1527.7777777777776, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1527.7777777777776, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -138.88888888888846, "cash": -38472.222222222204, "ppe": 223194.44444444455, "otherNCA": 0, "otherNCL": 0, "currentAssets": -38472.222222222204, "assets": 184722.22222222236, "equity": 184722.22222222204, "shareCapital": 0, "retainedEarnings": 183333.33333333317, "currentYearNetIncome": 1388.8888888888891, "dividends": 0, "liabilitiesEquity": 184722.22222222204, "fcf": -138.88888888888846, "totalCapex": 1527.7777777777776, "collections": 1388.8888888888891, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6244146113019042, "roe": 0.7547169811320763, "roa": 0.754716981132075, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -9.999999999999968, "netDebt": 38472.222222222204, "leverage": 27.69999999999998, "workingCapital": -38472.222222222204, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -38333.333333333314, "balanceCheck": 3.2014213502407074e-10, "investedCapital": 223194.44444444455, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-06": { "revenue": 1944.4444444444446, "growth": 39.99999999999999, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2138.8888888888887, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -2138.8888888888887, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2138.8888888888887, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -194.44444444444412, "cash": -38666.66666666665, "ppe": 225333.33333333343, "otherNCA": 0, "otherNCL": 0, "currentAssets": -38666.66666666665, "assets": 186666.66666666677, "equity": 186666.66666666648, "shareCapital": 0, "retainedEarnings": 184722.22222222204, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 186666.66666666648, "fcf": -194.44444444444412, "totalCapex": 2138.8888888888887, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.8670341239858794, "roe": 1.0471204188481686, "roa": 1.0471204188481669, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -9.999999999999982, "netDebt": 38666.66666666665, "leverage": 19.885714285714275, "workingCapital": -38666.66666666665, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -38472.222222222204, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 225333.33333333343, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-13": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2138.8888888888887, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -2138.8888888888887, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2138.8888888888887, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -194.44444444444412, "cash": -38861.111111111095, "ppe": 227472.2222222223, "otherNCA": 0, "otherNCL": 0, "currentAssets": -38861.111111111095, "assets": 188611.1111111112, "equity": 188611.11111111092, "shareCapital": 0, "retainedEarnings": 186666.66666666648, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 188611.11111111092, "fcf": -194.44444444444412, "totalCapex": 2138.8888888888887, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.8588430157659036, "roe": 1.0362694300518145, "roa": 1.036269430051813, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -9.999999999999982, "netDebt": 38861.111111111095, "leverage": 19.985714285714277, "workingCapital": -38861.111111111095, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -38666.66666666665, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 227472.2222222223, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-20": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2138.8888888888887, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -2138.8888888888887, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2138.8888888888887, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -194.44444444444412, "cash": -39055.55555555554, "ppe": 229611.11111111118, "otherNCA": 0, "otherNCL": 0, "currentAssets": -39055.55555555554, "assets": 190555.55555555565, "equity": 190555.55555555536, "shareCapital": 0, "retainedEarnings": 188611.11111111092, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 190555.55555555536, "fcf": -194.44444444444412, "totalCapex": 2138.8888888888887, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.8508052263749618, "roe": 1.0256410256410267, "roa": 1.025641025641025, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -9.999999999999982, "netDebt": 39055.55555555554, "leverage": 20.085714285714275, "workingCapital": -39055.55555555554, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -38861.111111111095, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 229611.11111111118, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-27": { "revenue": 1111.1111111111113, "growth": -42.85714285714285, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1222.2222222222226, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1111.1111111111113, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1111.1111111111113, "ebit": 1111.1111111111113, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1111.1111111111113, "tax": 0, "netIncome": 1111.1111111111113, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1111.1111111111113, "capexOut": -1222.2222222222226, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1222.2222222222226, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -111.11111111111131, "cash": -39166.66666666665, "ppe": 230833.3333333334, "otherNCA": 0, "otherNCL": 0, "currentAssets": -39166.66666666665, "assets": 191666.66666666674, "equity": 191666.66666666648, "shareCapital": 0, "retainedEarnings": 190555.55555555536, "currentYearNetIncome": 1111.1111111111113, "dividends": 0, "liabilitiesEquity": 191666.66666666648, "fcf": -111.11111111111131, "totalCapex": 1222.2222222222226, "collections": 1111.1111111111113, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.48262548262548255, "roe": 0.58139534883721, "roa": 0.5813953488372092, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000016, "netDebt": 39166.66666666665, "leverage": 35.24999999999998, "workingCapital": -39166.66666666665, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -39055.55555555554, "balanceCheck": 2.6193447411060333e-10, "investedCapital": 230833.3333333334, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-01": { "revenue": 806.4516129032257, "growth": -27.419354838709697, "grossMargin": 100, "sga": 0, "da": 0, "capex": 887.0967741935485, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 806.4516129032257, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 806.4516129032257, "ebit": 806.4516129032257, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 806.4516129032257, "tax": 0, "netIncome": 806.4516129032257, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 806.4516129032257, "capexOut": -887.0967741935485, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -887.0967741935485, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -80.64516129032279, "cash": -39247.311827956975, "ppe": 231720.43010752695, "otherNCA": 0, "otherNCL": 0, "currentAssets": -39247.311827956975, "assets": 192473.11827956996, "equity": 192473.1182795697, "shareCapital": 0, "retainedEarnings": 191666.66666666648, "currentYearNetIncome": 806.4516129032257, "dividends": 0, "liabilitiesEquity": 192473.1182795697, "fcf": -80.64516129032279, "totalCapex": 887.0967741935485, "collections": 806.4516129032257, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3486952984250594, "roe": 0.41987403778866383, "roa": 0.4198740377886632, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000027, "netDebt": 39247.311827956975, "leverage": 48.66666666666665, "workingCapital": -39247.311827956975, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -39166.66666666665, "balanceCheck": 2.6193447411060333e-10, "investedCapital": 231720.43010752695, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-04": { "revenue": 1881.7204301075267, "growth": 133.33333333333334, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2069.8924731182797, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -2069.8924731182797, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2069.8924731182797, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -188.172043010753, "cash": -39435.48387096773, "ppe": 233790.32258064524, "otherNCA": 0, "otherNCL": 0, "currentAssets": -39435.48387096773, "assets": 194354.8387096775, "equity": 194354.83870967722, "shareCapital": 0, "retainedEarnings": 192473.1182795697, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 194354.83870967722, "fcf": -188.172043010753, "totalCapex": 2069.8924731182797, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.8084541202286768, "roe": 0.9728978457261996, "roa": 0.9728978457261983, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000018, "netDebt": 39435.48387096773, "leverage": 20.957142857142852, "workingCapital": -39435.48387096773, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -39247.311827956975, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 233790.32258064524, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-11": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2069.8924731182797, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -2069.8924731182797, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2069.8924731182797, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -188.172043010753, "cash": -39623.65591397848, "ppe": 235860.21505376353, "otherNCA": 0, "otherNCL": 0, "currentAssets": -39623.65591397848, "assets": 196236.55913978507, "equity": 196236.55913978475, "shareCapital": 0, "retainedEarnings": 194354.83870967722, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 196236.55913978475, "fcf": -188.172043010753, "totalCapex": 2069.8924731182797, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.8013279148302898, "roe": 0.9635237439779775, "roa": 0.9635237439779759, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000018, "netDebt": 39623.65591397848, "leverage": 21.057142857142853, "workingCapital": -39623.65591397848, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -39435.48387096773, "balanceCheck": 3.2014213502407074e-10, "investedCapital": 235860.21505376353, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-18": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2069.8924731182797, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -2069.8924731182797, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2069.8924731182797, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -188.172043010753, "cash": -39811.82795698923, "ppe": 237930.10752688182, "otherNCA": 0, "otherNCL": 0, "currentAssets": -39811.82795698923, "assets": 198118.2795698926, "equity": 198118.27956989227, "shareCapital": 0, "retainedEarnings": 196236.55913978475, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 198118.27956989227, "fcf": -188.172043010753, "totalCapex": 2069.8924731182797, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.7943262411347515, "roe": 0.9543285616905258, "roa": 0.954328561690524, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000018, "netDebt": 39811.82795698923, "leverage": 21.15714285714285, "workingCapital": -39811.82795698923, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -39623.65591397848, "balanceCheck": 3.2014213502407074e-10, "investedCapital": 237930.10752688182, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-25": { "revenue": 1881.7204301075253, "growth": -7.771561172376096e-14, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2069.8924731182806, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075253, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075253, "ebit": 1881.7204301075253, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075253, "tax": 0, "netIncome": 1881.7204301075253, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075253, "capexOut": -2069.8924731182806, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2069.8924731182806, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -188.17204301075526, "cash": -39999.999999999985, "ppe": 240000.00000000012, "otherNCA": 0, "otherNCL": 0, "currentAssets": -39999.999999999985, "assets": 200000.00000000012, "equity": 199999.9999999998, "shareCapital": 0, "retainedEarnings": 198118.27956989227, "currentYearNetIncome": 1881.7204301075253, "dividends": 0, "liabilitiesEquity": 199999.9999999998, "fcf": -188.17204301075526, "totalCapex": 2069.8924731182806, "collections": 1881.7204301075253, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.7874458630969109, "roe": 0.9453072248480756, "roa": 0.9453072248480743, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -10.000000000000146, "netDebt": 39999.999999999985, "leverage": 21.257142857142867, "workingCapital": -39999.999999999985, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -39811.82795698923, "balanceCheck": 3.2014213502407074e-10, "investedCapital": 240000.00000000012, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-01-01": { "revenue": 1881.720430107527, "growth": 8.881784197001252e-14, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1693.5483870967741, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1693.5483870967741, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1693.5483870967741, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 188.17204301075276, "cash": -39811.82795698923, "ppe": 241693.5483870969, "otherNCA": 0, "otherNCL": 0, "currentAssets": -39811.82795698923, "assets": 201881.72043010767, "equity": 201881.72043010732, "shareCapital": 0, "retainedEarnings": 199999.9999999998, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 201881.72043010732, "fcf": 188.17204301075276, "totalCapex": 1693.5483870967741, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.7812935989731565, "roe": 0.9364548494983287, "roa": 0.9364548494983271, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 39811.82795698923, "leverage": 21.157142857142848, "workingCapital": -39811.82795698923, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -39999.999999999985, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 241693.5483870969, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-01-08": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1693.5483870967741, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1693.5483870967741, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1693.5483870967741, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 188.17204301075276, "cash": -39623.65591397848, "ppe": 243387.0967741937, "otherNCA": 0, "otherNCL": 0, "currentAssets": -39623.65591397848, "assets": 203763.44086021523, "equity": 203763.44086021485, "shareCapital": 0, "retainedEarnings": 201881.72043010732, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 203763.44086021485, "fcf": 188.17204301075276, "totalCapex": 1693.5483870967741, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.7758381823219724, "roe": 0.92776673293572, "roa": 0.9277667329357184, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 39623.65591397848, "leverage": 21.05714285714285, "workingCapital": -39623.65591397848, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -39811.82795698923, "balanceCheck": 3.7834979593753815e-10, "investedCapital": 243387.0967741937, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-01-15": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1693.5483870967741, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1693.5483870967741, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1693.5483870967741, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 188.17204301075276, "cash": -39435.48387096773, "ppe": 245080.64516129048, "otherNCA": 0, "otherNCL": 0, "currentAssets": -39435.48387096773, "assets": 205645.16129032275, "equity": 205645.16129032237, "shareCapital": 0, "retainedEarnings": 203763.44086021485, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 205645.16129032237, "fcf": 188.17204301075276, "totalCapex": 1693.5483870967741, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.7704584227615427, "roe": 0.9192383453709794, "roa": 0.9192383453709775, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 39435.48387096773, "leverage": 20.95714285714285, "workingCapital": -39435.48387096773, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -39623.65591397848, "balanceCheck": 3.7834979593753815e-10, "investedCapital": 245080.64516129048, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-01-22": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1693.5483870967741, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1693.5483870967741, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1693.5483870967741, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 188.17204301075276, "cash": -39247.311827956975, "ppe": 246774.19354838727, "otherNCA": 0, "otherNCL": 0, "currentAssets": -39247.311827956975, "assets": 207526.88172043028, "equity": 207526.8817204299, "shareCapital": 0, "retainedEarnings": 205645.16129032237, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 207526.8817204299, "fcf": 188.17204301075276, "totalCapex": 1693.5483870967741, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.7651527572826141, "roe": 0.910865322055954, "roa": 0.9108653220559525, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 39247.311827956975, "leverage": 20.85714285714285, "workingCapital": -39247.311827956975, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -39435.48387096773, "balanceCheck": 3.7834979593753815e-10, "investedCapital": 246774.19354838727, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-01-29": { "revenue": 806.4516129032263, "growth": -57.14285714285712, "grossMargin": 100, "sga": 0, "da": 0, "capex": 725.8064516129034, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 806.4516129032263, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 806.4516129032263, "ebit": 806.4516129032263, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 806.4516129032263, "tax": 0, "netIncome": 806.4516129032263, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 806.4516129032263, "capexOut": -725.8064516129034, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -725.8064516129034, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 80.6451612903229, "cash": -39166.66666666665, "ppe": 247500.00000000017, "otherNCA": 0, "otherNCL": 0, "currentAssets": -39166.66666666665, "assets": 208333.33333333352, "equity": 208333.3333333331, "shareCapital": 0, "retainedEarnings": 207526.8817204299, "currentYearNetIncome": 806.4516129032263, "dividends": 0, "liabilitiesEquity": 208333.3333333331, "fcf": 80.6451612903229, "totalCapex": 725.8064516129034, "collections": 806.4516129032263, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.326317506934247, "roe": 0.38784744667097676, "roa": 0.387847446670976, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000034, "netDebt": 39166.66666666665, "leverage": 48.56666666666661, "workingCapital": -39166.66666666665, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -39247.311827956975, "balanceCheck": 4.0745362639427185e-10, "investedCapital": 247500.00000000017, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-02-01": { "revenue": 1190.4761904761906, "growth": 47.619047619047535, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1071.4285714285713, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1190.4761904761906, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1190.4761904761906, "ebit": 1190.4761904761906, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1190.4761904761906, "tax": 0, "netIncome": 1190.4761904761906, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1190.4761904761906, "capexOut": -1071.4285714285713, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1071.4285714285713, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 119.04761904761926, "cash": -39047.61904761903, "ppe": 248571.42857142875, "otherNCA": 0, "otherNCL": 0, "currentAssets": -39047.61904761903, "assets": 209523.80952380973, "equity": 209523.8095238093, "shareCapital": 0, "retainedEarnings": 208333.3333333331, "currentYearNetIncome": 1190.4761904761906, "dividends": 0, "liabilitiesEquity": 209523.8095238093, "fcf": 119.04761904761926, "totalCapex": 1071.4285714285713, "collections": 1190.4761904761906, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.47996160307175395, "roe": 0.5698005698005705, "roa": 0.5698005698005693, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000018, "netDebt": 39047.61904761903, "leverage": 32.79999999999998, "workingCapital": -39047.61904761903, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -39166.66666666665, "balanceCheck": 4.3655745685100555e-10, "investedCapital": 248571.42857142875, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-02-05": { "revenue": 2083.3333333333335, "growth": 75, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1875, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 2083.3333333333335, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 2083.3333333333335, "ebit": 2083.3333333333335, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 2083.3333333333335, "tax": 0, "netIncome": 2083.3333333333335, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 2083.3333333333335, "capexOut": -1875, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1875, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 208.33333333333348, "cash": -38839.285714285696, "ppe": 250446.42857142875, "otherNCA": 0, "otherNCL": 0, "currentAssets": -38839.285714285696, "assets": 211607.14285714307, "equity": 211607.14285714264, "shareCapital": 0, "retainedEarnings": 209523.8095238093, "currentYearNetIncome": 2083.3333333333335, "dividends": 0, "liabilitiesEquity": 211607.14285714264, "fcf": 208.33333333333348, "totalCapex": 1875, "collections": 2083.3333333333335, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.834973459772171, "roe": 0.9893992932862201, "roa": 0.9893992932862182, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000005, "netDebt": 38839.285714285696, "leverage": 18.64285714285713, "workingCapital": -38839.285714285696, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -39047.61904761903, "balanceCheck": 4.3655745685100555e-10, "investedCapital": 250446.42857142875, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-02-12": { "revenue": 2083.3333333333335, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1875, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 2083.3333333333335, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 2083.3333333333335, "ebit": 2083.3333333333335, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 2083.3333333333335, "tax": 0, "netIncome": 2083.3333333333335, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 2083.3333333333335, "capexOut": -1875, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1875, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 208.33333333333348, "cash": -38630.95238095236, "ppe": 252321.42857142875, "otherNCA": 0, "otherNCL": 0, "currentAssets": -38630.95238095236, "assets": 213690.4761904764, "equity": 213690.47619047598, "shareCapital": 0, "retainedEarnings": 211607.14285714264, "currentYearNetIncome": 2083.3333333333335, "dividends": 0, "liabilitiesEquity": 213690.47619047598, "fcf": 208.33333333333348, "totalCapex": 1875, "collections": 2083.3333333333335, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.8287456342863903, "roe": 0.979706088173549, "roa": 0.9797060881735471, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000005, "netDebt": 38630.95238095236, "leverage": 18.54285714285713, "workingCapital": -38630.95238095236, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -38839.285714285696, "balanceCheck": 4.0745362639427185e-10, "investedCapital": 252321.42857142875, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-02-19": { "revenue": 2083.3333333333335, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1875, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 2083.3333333333335, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 2083.3333333333335, "ebit": 2083.3333333333335, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 2083.3333333333335, "tax": 0, "netIncome": 2083.3333333333335, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 2083.3333333333335, "capexOut": -1875, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1875, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 208.33333333333348, "cash": -38422.619047619024, "ppe": 254196.42857142875, "otherNCA": 0, "otherNCL": 0, "currentAssets": -38422.619047619024, "assets": 215773.80952380973, "equity": 215773.80952380932, "shareCapital": 0, "retainedEarnings": 213690.47619047598, "currentYearNetIncome": 2083.3333333333335, "dividends": 0, "liabilitiesEquity": 215773.80952380932, "fcf": 208.33333333333348, "totalCapex": 1875, "collections": 2083.3333333333335, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.8226100240907216, "roe": 0.9702009702009712, "roa": 0.9702009702009693, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000005, "netDebt": 38422.619047619024, "leverage": 18.44285714285713, "workingCapital": -38422.619047619024, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -38630.95238095236, "balanceCheck": 4.0745362639427185e-10, "investedCapital": 254196.42857142875, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-02-26": { "revenue": 892.8571428571431, "growth": -57.14285714285714, "grossMargin": 100, "sga": 0, "da": 0, "capex": 803.5714285714284, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 892.8571428571431, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 892.8571428571431, "ebit": 892.8571428571431, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 892.8571428571431, "tax": 0, "netIncome": 892.8571428571431, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 892.8571428571431, "capexOut": -803.5714285714284, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -803.5714285714284, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 89.28571428571468, "cash": -38333.33333333331, "ppe": 255000.00000000017, "otherNCA": 0, "otherNCL": 0, "currentAssets": -38333.33333333331, "assets": 216666.66666666686, "equity": 216666.66666666645, "shareCapital": 0, "retainedEarnings": 215773.80952380932, "currentYearNetIncome": 892.8571428571431, "dividends": 0, "liabilitiesEquity": 216666.66666666645, "fcf": 89.28571428571468, "totalCapex": 803.5714285714284, "collections": 892.8571428571431, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.35069261792039264, "roe": 0.4129387474191334, "roa": 0.4129387474191326, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.00000000000004, "netDebt": 38333.33333333331, "leverage": 42.933333333333294, "workingCapital": -38333.33333333331, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -38422.619047619024, "balanceCheck": 4.0745362639427185e-10, "investedCapital": 255000.00000000017, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-03-01": { "revenue": 1075.2688172043008, "growth": 20.430107526881656, "grossMargin": 100, "sga": 0, "da": 0, "capex": 967.741935483871, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1075.2688172043008, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1075.2688172043008, "ebit": 1075.2688172043008, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1075.2688172043008, "tax": 0, "netIncome": 1075.2688172043008, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1075.2688172043008, "capexOut": -967.741935483871, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -967.741935483871, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 107.52688172042986, "cash": -38225.80645161288, "ppe": 255967.74193548405, "otherNCA": 0, "otherNCL": 0, "currentAssets": -38225.80645161288, "assets": 217741.93548387117, "equity": 217741.93548387077, "shareCapital": 0, "retainedEarnings": 216666.66666666645, "currentYearNetIncome": 1075.2688172043008, "dividends": 0, "liabilitiesEquity": 217741.93548387077, "fcf": 107.52688172042986, "totalCapex": 967.741935483871, "collections": 1075.2688172043008, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4208754208754205, "roe": 0.4950495049504954, "roa": 0.49504950495049455, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999979, "netDebt": 38225.80645161288, "leverage": 35.54999999999998, "workingCapital": -38225.80645161288, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -38333.33333333331, "balanceCheck": 4.0745362639427185e-10, "investedCapital": 255967.74193548405, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-03-05": { "revenue": 1881.7204301075267, "growth": 75.00000000000003, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1693.5483870967741, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -1693.5483870967741, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1693.5483870967741, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 188.17204301075253, "cash": -38037.63440860213, "ppe": 257661.29032258084, "otherNCA": 0, "otherNCL": 0, "currentAssets": -38037.63440860213, "assets": 219623.6559139787, "equity": 219623.6559139783, "shareCapital": 0, "retainedEarnings": 217741.93548387077, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 219623.6559139783, "fcf": 188.17204301075253, "totalCapex": 1693.5483870967741, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.7327157586224937, "roe": 0.8604794099569768, "roa": 0.8604794099569752, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999993, "netDebt": 38037.63440860213, "leverage": 20.214285714285705, "workingCapital": -38037.63440860213, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -38225.80645161288, "balanceCheck": 4.0745362639427185e-10, "investedCapital": 257661.29032258084, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-03-12": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1693.5483870967741, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -1693.5483870967741, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1693.5483870967741, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 188.17204301075253, "cash": -37849.462365591375, "ppe": 259354.83870967763, "otherNCA": 0, "otherNCL": 0, "currentAssets": -37849.462365591375, "assets": 221505.37634408625, "equity": 221505.37634408582, "shareCapital": 0, "retainedEarnings": 219623.6559139783, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 221505.37634408582, "fcf": 188.17204301075253, "totalCapex": 1693.5483870967741, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.7279155617948311, "roe": 0.8531383302864114, "roa": 0.8531383302864098, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999993, "netDebt": 37849.462365591375, "leverage": 20.114285714285703, "workingCapital": -37849.462365591375, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -38037.63440860213, "balanceCheck": 4.3655745685100555e-10, "investedCapital": 259354.83870967763, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-03-19": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1693.5483870967741, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -1693.5483870967741, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1693.5483870967741, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 188.17204301075253, "cash": -37661.29032258062, "ppe": 261048.38709677442, "otherNCA": 0, "otherNCL": 0, "currentAssets": -37661.29032258062, "assets": 223387.0967741938, "equity": 223387.09677419334, "shareCapital": 0, "retainedEarnings": 221505.37634408582, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 223387.09677419334, "fcf": 188.17204301075253, "totalCapex": 1693.5483870967741, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.7231778500955621, "roe": 0.8459214501510581, "roa": 0.8459214501510564, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999993, "netDebt": 37661.29032258062, "leverage": 20.014285714285705, "workingCapital": -37661.29032258062, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -37849.462365591375, "balanceCheck": 4.656612873077393e-10, "investedCapital": 261048.38709677442, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-03-26": { "revenue": 1612.9032258064508, "growth": -14.285714285714324, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1451.6129032258068, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1612.9032258064508, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1612.9032258064508, "ebit": 1612.9032258064508, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1612.9032258064508, "tax": 0, "netIncome": 1612.9032258064508, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1612.9032258064508, "capexOut": -1451.6129032258068, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1451.6129032258068, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 161.290322580644, "cash": -37499.99999999998, "ppe": 262500.00000000023, "otherNCA": 0, "otherNCL": 0, "currentAssets": -37499.99999999998, "assets": 225000.00000000026, "equity": 224999.9999999998, "shareCapital": 0, "retainedEarnings": 223387.09677419334, "currentYearNetIncome": 1612.9032258064508, "dividends": 0, "liabilitiesEquity": 224999.9999999998, "fcf": 161.290322580644, "totalCapex": 1451.6129032258068, "collections": 1612.9032258064508, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6161429451632771, "roe": 0.719424460431655, "roa": 0.7194244604316535, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999932, "netDebt": 37499.99999999998, "leverage": 23.25, "workingCapital": -37499.99999999998, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -37661.29032258062, "balanceCheck": 4.656612873077393e-10, "investedCapital": 262500.00000000023, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-04-01": { "revenue": 277.77777777777777, "growth": -82.77777777777777, "grossMargin": 100, "sga": 0, "da": 0, "capex": 250, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 277.77777777777777, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 277.77777777777777, "ebit": 277.77777777777777, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 277.77777777777777, "tax": 0, "netIncome": 277.77777777777777, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 277.77777777777777, "capexOut": -250, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -250, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 27.77777777777777, "cash": -37472.2222222222, "ppe": 262750.00000000023, "otherNCA": 0, "otherNCL": 0, "currentAssets": -37472.2222222222, "assets": 225277.77777777804, "equity": 225277.77777777758, "shareCapital": 0, "retainedEarnings": 224999.9999999998, "currentYearNetIncome": 277.77777777777777, "dividends": 0, "liabilitiesEquity": 225277.77777777758, "fcf": 27.77777777777777, "totalCapex": 250, "collections": 277.77777777777777, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.10576973927759259, "roe": 0.12338062924120922, "roa": 0.12338062924120899, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999998, "netDebt": 37472.2222222222, "leverage": 134.89999999999992, "workingCapital": -37472.2222222222, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -37499.99999999998, "balanceCheck": 4.656612873077393e-10, "investedCapital": 262750.00000000023, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-04-02": { "revenue": 1944.4444444444446, "growth": 600.0000000000001, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1750, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -1750, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1750, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 194.44444444444457, "cash": -37277.77777777775, "ppe": 264500.00000000023, "otherNCA": 0, "otherNCL": 0, "currentAssets": -37277.77777777775, "assets": 227222.22222222248, "equity": 227222.22222222202, "shareCapital": 0, "retainedEarnings": 225277.77777777758, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 227222.22222222202, "fcf": 194.44444444444457, "totalCapex": 1750, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.7375796849481053, "roe": 0.8594229588704735, "roa": 0.8594229588704717, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000005, "netDebt": 37277.77777777775, "leverage": 19.171428571428557, "workingCapital": -37277.77777777775, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -37472.2222222222, "balanceCheck": 4.656612873077393e-10, "investedCapital": 264500.00000000023, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-04-09": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1750, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -1750, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1750, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 194.44444444444457, "cash": -37083.33333333331, "ppe": 266250.00000000023, "otherNCA": 0, "otherNCL": 0, "currentAssets": -37083.33333333331, "assets": 229166.66666666692, "equity": 229166.66666666645, "shareCapital": 0, "retainedEarnings": 227222.22222222202, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 229166.66666666645, "fcf": 194.44444444444457, "totalCapex": 1750, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.7327157586224937, "roe": 0.8520998174071828, "roa": 0.8520998174071811, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000005, "netDebt": 37083.33333333331, "leverage": 19.071428571428555, "workingCapital": -37083.33333333331, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -37277.77777777775, "balanceCheck": 4.656612873077393e-10, "investedCapital": 266250.00000000023, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-04-16": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1750, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -1750, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1750, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 194.44444444444457, "cash": -36888.88888888886, "ppe": 268000.00000000023, "otherNCA": 0, "otherNCL": 0, "currentAssets": -36888.88888888886, "assets": 231111.11111111136, "equity": 231111.1111111109, "shareCapital": 0, "retainedEarnings": 229166.66666666645, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 231111.1111111109, "fcf": 194.44444444444457, "totalCapex": 1750, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.7279155617948312, "roe": 0.8449004224502121, "roa": 0.8449004224502104, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000005, "netDebt": 36888.88888888886, "leverage": 18.971428571428557, "workingCapital": -36888.88888888886, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -37083.33333333331, "balanceCheck": 4.656612873077393e-10, "investedCapital": 268000.00000000023, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-04-23": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1750, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -1750, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1750, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 194.44444444444457, "cash": -36694.444444444416, "ppe": 269750.00000000023, "otherNCA": 0, "otherNCL": 0, "currentAssets": -36694.444444444416, "assets": 233055.55555555582, "equity": 233055.55555555533, "shareCapital": 0, "retainedEarnings": 231111.1111111109, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 233055.55555555533, "fcf": 194.44444444444457, "totalCapex": 1750, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.7231778500955622, "roe": 0.8378216636744472, "roa": 0.8378216636744454, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000005, "netDebt": 36694.444444444416, "leverage": 18.871428571428556, "workingCapital": -36694.444444444416, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -36888.88888888886, "balanceCheck": 4.94765117764473e-10, "investedCapital": 269750.00000000023, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-04-30": { "revenue": 277.7777777777783, "growth": -85.7142857142857, "grossMargin": 100, "sga": 0, "da": 0, "capex": 250, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 277.7777777777783, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 277.7777777777783, "ebit": 277.7777777777783, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 277.7777777777783, "tax": 0, "netIncome": 277.7777777777783, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 277.7777777777783, "capexOut": -250, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -250, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 27.777777777778283, "cash": -36666.666666666635, "ppe": 270000.00000000023, "otherNCA": 0, "otherNCL": 0, "currentAssets": -36666.666666666635, "assets": 233333.3333333336, "equity": 233333.3333333331, "shareCapital": 0, "retainedEarnings": 233055.55555555533, "currentYearNetIncome": 277.7777777777783, "dividends": 0, "liabilitiesEquity": 233333.3333333331, "fcf": 27.777777777778283, "totalCapex": 250, "collections": 277.7777777777783, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.10292831043178437, "roe": 0.119118522930316, "roa": 0.11911852293031575, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000163, "netDebt": 36666.666666666635, "leverage": 131.99999999999966, "workingCapital": -36666.666666666635, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -36694.444444444416, "balanceCheck": 4.94765117764473e-10, "investedCapital": 270000.00000000023, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-05-01": { "revenue": 1612.9032258064517, "growth": 480.64516129032154, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1451.6129032258063, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1612.9032258064517, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1612.9032258064517, "ebit": 1612.9032258064517, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1612.9032258064517, "tax": 0, "netIncome": 1612.9032258064517, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1612.9032258064517, "capexOut": -1451.6129032258063, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1451.6129032258063, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 161.29032258064535, "cash": -36505.37634408599, "ppe": 271451.61290322605, "otherNCA": 0, "otherNCL": 0, "currentAssets": -36505.37634408599, "assets": 234946.23655914006, "equity": 234946.23655913956, "shareCapital": 0, "retainedEarnings": 233333.3333333331, "currentYearNetIncome": 1612.9032258064517, "dividends": 0, "liabilitiesEquity": 234946.23655913956, "fcf": 161.29032258064535, "totalCapex": 1451.6129032258063, "collections": 1612.9032258064517, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5957700327673513, "roe": 0.6888633754305403, "roa": 0.6888633754305389, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000012, "netDebt": 36505.37634408599, "leverage": 22.63333333333331, "workingCapital": -36505.37634408599, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -36666.666666666635, "balanceCheck": 4.94765117764473e-10, "investedCapital": 271451.61290322605, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-05-07": { "revenue": 1881.720430107527, "growth": 16.66666666666665, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1693.5483870967741, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1693.5483870967741, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1693.5483870967741, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 188.17204301075276, "cash": -36317.20430107524, "ppe": 273145.16129032284, "otherNCA": 0, "otherNCL": 0, "currentAssets": -36317.20430107524, "assets": 236827.95698924758, "equity": 236827.9569892471, "shareCapital": 0, "retainedEarnings": 234946.23655913956, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 236827.9569892471, "fcf": 188.17204301075276, "totalCapex": 1693.5483870967741, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6910508909620411, "roe": 0.7977207977207985, "roa": 0.797720797720797, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 36317.20430107524, "leverage": 19.299999999999983, "workingCapital": -36317.20430107524, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -36505.37634408599, "balanceCheck": 4.94765117764473e-10, "investedCapital": 273145.16129032284, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-05-14": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1693.5483870967741, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1693.5483870967741, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1693.5483870967741, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 188.17204301075276, "cash": -36129.032258064486, "ppe": 274838.7096774196, "otherNCA": 0, "otherNCL": 0, "currentAssets": -36129.032258064486, "assets": 238709.67741935514, "equity": 238709.67741935462, "shareCapital": 0, "retainedEarnings": 236827.9569892471, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 238709.67741935462, "fcf": 188.17204301075276, "totalCapex": 1693.5483870967741, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6867794947265139, "roe": 0.7914075749010749, "roa": 0.7914075749010732, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 36129.032258064486, "leverage": 19.199999999999985, "workingCapital": -36129.032258064486, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -36317.20430107524, "balanceCheck": 5.238689482212067e-10, "investedCapital": 274838.7096774196, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-05-21": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1693.5483870967741, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1693.5483870967741, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1693.5483870967741, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 188.17204301075276, "cash": -35940.86021505373, "ppe": 276532.2580645164, "otherNCA": 0, "otherNCL": 0, "currentAssets": -35940.86021505373, "assets": 240591.3978494627, "equity": 240591.39784946214, "shareCapital": 0, "retainedEarnings": 238709.67741935462, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 240591.39784946214, "fcf": 188.17204301075276, "totalCapex": 1693.5483870967741, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6825605772512304, "roe": 0.7851934941110494, "roa": 0.7851934941110478, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 35940.86021505373, "leverage": 19.099999999999984, "workingCapital": -35940.86021505373, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -36129.032258064486, "balanceCheck": 5.529727786779404e-10, "investedCapital": 276532.2580645164, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-05-28": { "revenue": 1075.2688172043008, "growth": -42.85714285714287, "grossMargin": 100, "sga": 0, "da": 0, "capex": 967.7419354838712, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1075.2688172043008, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1075.2688172043008, "ebit": 1075.2688172043008, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1075.2688172043008, "tax": 0, "netIncome": 1075.2688172043008, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1075.2688172043008, "capexOut": -967.7419354838712, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -967.7419354838712, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 107.52688172042963, "cash": -35833.33333333331, "ppe": 277500.0000000003, "otherNCA": 0, "otherNCL": 0, "currentAssets": -35833.33333333331, "assets": 241666.66666666698, "equity": 241666.66666666645, "shareCapital": 0, "retainedEarnings": 240591.39784946214, "currentYearNetIncome": 1075.2688172043008, "dividends": 0, "liabilitiesEquity": 241666.66666666645, "fcf": 107.52688172042963, "totalCapex": 967.7419354838712, "collections": 1075.2688172043008, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.38816108685104267, "roe": 0.4459308807134897, "roa": 0.4459308807134887, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999957, "netDebt": 35833.33333333331, "leverage": 33.32499999999998, "workingCapital": -35833.33333333331, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -35940.86021505373, "balanceCheck": 5.238689482212067e-10, "investedCapital": 277500.0000000003, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-06-01": { "revenue": 833.3333333333333, "growth": -22.499999999999986, "grossMargin": 100, "sga": 0, "da": 0, "capex": 750, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 833.3333333333333, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 833.3333333333333, "ebit": 833.3333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 833.3333333333333, "tax": 0, "netIncome": 833.3333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 833.3333333333333, "capexOut": -750, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -750, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 83.33333333333326, "cash": -35749.99999999997, "ppe": 278250.0000000003, "otherNCA": 0, "otherNCL": 0, "currentAssets": -35749.99999999997, "assets": 242500.00000000032, "equity": 242499.9999999998, "shareCapital": 0, "retainedEarnings": 241666.66666666645, "currentYearNetIncome": 833.3333333333333, "dividends": 0, "liabilitiesEquity": 242499.9999999998, "fcf": 83.33333333333326, "totalCapex": 750, "collections": 833.3333333333333, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.29989503673714163, "roe": 0.3442340791738384, "roa": 0.3442340791738377, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999993, "netDebt": 35749.99999999997, "leverage": 42.89999999999997, "workingCapital": -35749.99999999997, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -35833.33333333331, "balanceCheck": 5.238689482212067e-10, "investedCapital": 278250.0000000003, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-06-04": { "revenue": 1944.4444444444443, "growth": 133.33333333333334, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1750, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -1750, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1750, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 194.44444444444434, "cash": -35555.555555555526, "ppe": 280000.0000000003, "otherNCA": 0, "otherNCL": 0, "currentAssets": -35555.555555555526, "assets": 244444.44444444476, "equity": 244444.44444444423, "shareCapital": 0, "retainedEarnings": 242499.9999999998, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 244444.44444444423, "fcf": 194.44444444444434, "totalCapex": 1750, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6966213862765579, "roe": 0.7986309184255568, "roa": 0.798630918425555, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999995, "netDebt": 35555.555555555526, "leverage": 18.28571428571427, "workingCapital": -35555.555555555526, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -35749.99999999997, "balanceCheck": 5.238689482212067e-10, "investedCapital": 280000.0000000003, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-06-11": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1750, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -1750, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1750, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 194.44444444444434, "cash": -35361.11111111108, "ppe": 281750.0000000003, "otherNCA": 0, "otherNCL": 0, "currentAssets": -35361.11111111108, "assets": 246388.88888888923, "equity": 246388.88888888867, "shareCapital": 0, "retainedEarnings": 244444.44444444423, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 246388.88888888867, "fcf": 194.44444444444434, "totalCapex": 1750, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.692281066112841, "roe": 0.7923033389926436, "roa": 0.7923033389926418, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999995, "netDebt": 35361.11111111108, "leverage": 18.185714285714273, "workingCapital": -35361.11111111108, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -35555.555555555526, "balanceCheck": 5.529727786779404e-10, "investedCapital": 281750.0000000003, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-06-18": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1750, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -1750, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1750, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 194.44444444444434, "cash": -35166.666666666635, "ppe": 283500.0000000003, "otherNCA": 0, "otherNCL": 0, "currentAssets": -35166.666666666635, "assets": 248333.33333333366, "equity": 248333.3333333331, "shareCapital": 0, "retainedEarnings": 246388.88888888867, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 248333.3333333331, "fcf": 194.44444444444434, "totalCapex": 1750, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6879944960440308, "roe": 0.7860752386299839, "roa": 0.7860752386299821, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999995, "netDebt": 35166.666666666635, "leverage": 18.08571428571427, "workingCapital": -35166.666666666635, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -35361.11111111108, "balanceCheck": 5.529727786779404e-10, "investedCapital": 283500.0000000003, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-06-25": { "revenue": 1666.666666666666, "growth": -14.285714285714313, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1500, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1666.666666666666, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1666.666666666666, "ebit": 1666.666666666666, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1666.666666666666, "tax": 0, "netIncome": 1666.666666666666, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1666.666666666666, "capexOut": -1500, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1500, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 166.66666666666606, "cash": -34999.99999999997, "ppe": 285000.0000000003, "otherNCA": 0, "otherNCL": 0, "currentAssets": -34999.99999999997, "assets": 250000.00000000032, "equity": 249999.99999999977, "shareCapital": 0, "retainedEarnings": 248333.3333333331, "currentYearNetIncome": 1666.666666666666, "dividends": 0, "liabilitiesEquity": 249999.99999999977, "fcf": 166.66666666666606, "totalCapex": 1500, "collections": 1666.666666666666, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5863383172090288, "roe": 0.6688963210702344, "roa": 0.6688963210702331, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999968, "netDebt": 34999.99999999997, "leverage": 20.99999999999999, "workingCapital": -34999.99999999997, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -35166.666666666635, "balanceCheck": 5.529727786779404e-10, "investedCapital": 285000.0000000003, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-07-01": { "revenue": 268.81720430107526, "growth": -83.87096774193547, "grossMargin": 100, "sga": 0, "da": 0, "capex": 241.93548387096774, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 268.81720430107526, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 268.81720430107526, "ebit": 268.81720430107526, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 268.81720430107526, "tax": 0, "netIncome": 268.81720430107526, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 268.81720430107526, "capexOut": -241.93548387096774, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -241.93548387096774, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 26.88172043010752, "cash": -34973.11827956986, "ppe": 285241.93548387126, "otherNCA": 0, "otherNCL": 0, "currentAssets": -34973.11827956986, "assets": 250268.8172043014, "equity": 250268.81720430084, "shareCapital": 0, "retainedEarnings": 249999.99999999977, "currentYearNetIncome": 268.81720430107526, "dividends": 0, "liabilitiesEquity": 250268.81720430084, "fcf": 26.88172043010752, "totalCapex": 241.93548387096774, "collections": 268.81720430107526, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.0942818083250836, "roe": 0.10746910263299311, "roa": 0.10746910263299286, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999998, "netDebt": 34973.11827956986, "leverage": 130.09999999999988, "workingCapital": -34973.11827956986, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -34999.99999999997, "balanceCheck": 5.529727786779404e-10, "investedCapital": 285241.93548387126, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-07-02": { "revenue": 1881.720430107527, "growth": 600, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1693.5483870967741, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1693.5483870967741, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1693.5483870967741, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 188.17204301075276, "cash": -34784.94623655911, "ppe": 286935.48387096805, "otherNCA": 0, "otherNCL": 0, "currentAssets": -34784.94623655911, "assets": 252150.53763440895, "equity": 252150.53763440836, "shareCapital": 0, "retainedEarnings": 250268.81720430084, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 252150.53763440836, "fcf": 188.17204301075276, "totalCapex": 1693.5483870967741, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6577401926239129, "roe": 0.7490636704119857, "roa": 0.7490636704119841, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 34784.94623655911, "leverage": 18.48571428571427, "workingCapital": -34784.94623655911, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -34973.11827956986, "balanceCheck": 5.820766091346741e-10, "investedCapital": 286935.48387096805, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-07-09": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1693.5483870967741, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1693.5483870967741, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1693.5483870967741, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 188.17204301075276, "cash": -34596.77419354836, "ppe": 288629.03225806484, "otherNCA": 0, "otherNCL": 0, "currentAssets": -34596.77419354836, "assets": 254032.25806451647, "equity": 254032.2580645159, "shareCapital": 0, "retainedEarnings": 252150.53763440836, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 254032.2580645159, "fcf": 188.17204301075276, "totalCapex": 1693.5483870967741, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6538695063285219, "roe": 0.7434944237918223, "roa": 0.7434944237918206, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 34596.77419354836, "leverage": 18.38571428571427, "workingCapital": -34596.77419354836, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -34784.94623655911, "balanceCheck": 5.820766091346741e-10, "investedCapital": 288629.03225806484, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-07-16": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1693.5483870967741, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1693.5483870967741, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1693.5483870967741, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 188.17204301075276, "cash": -34408.602150537605, "ppe": 290322.5806451616, "otherNCA": 0, "otherNCL": 0, "currentAssets": -34408.602150537605, "assets": 255913.97849462403, "equity": 255913.9784946234, "shareCapital": 0, "retainedEarnings": 254032.2580645159, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 255913.9784946234, "fcf": 188.17204301075276, "totalCapex": 1693.5483870967741, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6500441101360442, "roe": 0.7380073800738014, "roa": 0.7380073800737997, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 34408.602150537605, "leverage": 18.28571428571427, "workingCapital": -34408.602150537605, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -34596.77419354836, "balanceCheck": 6.111804395914078e-10, "investedCapital": 290322.5806451616, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-07-23": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1693.5483870967741, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1693.5483870967741, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1693.5483870967741, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 188.17204301075276, "cash": -34220.43010752685, "ppe": 292016.1290322584, "otherNCA": 0, "otherNCL": 0, "currentAssets": -34220.43010752685, "assets": 257795.69892473155, "equity": 257795.69892473094, "shareCapital": 0, "retainedEarnings": 255913.9784946234, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 257795.69892473094, "fcf": 188.17204301075276, "totalCapex": 1693.5483870967741, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.646263213774638, "roe": 0.7326007326007333, "roa": 0.7326007326007316, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 34220.43010752685, "leverage": 18.18571428571427, "workingCapital": -34220.43010752685, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -34408.602150537605, "balanceCheck": 6.111804395914078e-10, "investedCapital": 292016.1290322584, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-07-30": { "revenue": 537.6344086021509, "growth": -71.42857142857142, "grossMargin": 100, "sga": 0, "da": 0, "capex": 483.8709677419356, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 537.6344086021509, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 537.6344086021509, "ebit": 537.6344086021509, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 537.6344086021509, "tax": 0, "netIncome": 537.6344086021509, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 537.6344086021509, "capexOut": -483.8709677419356, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -483.8709677419356, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 53.76344086021527, "cash": -34166.666666666635, "ppe": 292500.00000000035, "otherNCA": 0, "otherNCL": 0, "currentAssets": -34166.666666666635, "assets": 258333.33333333372, "equity": 258333.33333333308, "shareCapital": 0, "retainedEarnings": 257795.69892473094, "currentYearNetIncome": 537.6344086021509, "dividends": 0, "liabilitiesEquity": 258333.33333333308, "fcf": 53.76344086021527, "totalCapex": 483.8709677419356, "collections": 537.6344086021509, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.1839587932303163, "roe": 0.20833333333333368, "roa": 0.20833333333333315, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000034, "netDebt": 34166.666666666635, "leverage": 63.549999999999905, "workingCapital": -34166.666666666635, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -34220.43010752685, "balanceCheck": 6.402842700481415e-10, "investedCapital": 292500.00000000035, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-08-01": { "revenue": 1344.0860215053765, "growth": 149.99999999999986, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1209.6774193548388, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1344.0860215053765, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1344.0860215053765, "ebit": 1344.0860215053765, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1344.0860215053765, "tax": 0, "netIncome": 1344.0860215053765, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1344.0860215053765, "capexOut": -1209.6774193548388, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1209.6774193548388, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 134.40860215053772, "cash": -34032.2580645161, "ppe": 293709.6774193552, "otherNCA": 0, "otherNCL": 0, "currentAssets": -34032.2580645161, "assets": 259677.4193548391, "equity": 259677.41935483846, "shareCapital": 0, "retainedEarnings": 258333.33333333308, "currentYearNetIncome": 1344.0860215053765, "dividends": 0, "liabilitiesEquity": 259677.41935483846, "fcf": 134.40860215053772, "totalCapex": 1209.6774193548388, "collections": 1344.0860215053765, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.45856834961250914, "roe": 0.5189413596263628, "roa": 0.5189413596263615, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000005, "netDebt": 34032.2580645161, "leverage": 25.319999999999975, "workingCapital": -34032.2580645161, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -34166.666666666635, "balanceCheck": 6.402842700481415e-10, "investedCapital": 293709.6774193552, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-08-06": { "revenue": 1881.720430107527, "growth": 39.99999999999999, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1693.5483870967741, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1693.5483870967741, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1693.5483870967741, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 188.17204301075276, "cash": -33844.08602150535, "ppe": 295403.225806452, "otherNCA": 0, "otherNCL": 0, "currentAssets": -33844.08602150535, "assets": 261559.13978494663, "equity": 261559.139784946, "shareCapital": 0, "retainedEarnings": 259677.41935483846, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 261559.139784946, "fcf": 188.17204301075276, "totalCapex": 1693.5483870967741, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6388318503308228, "roe": 0.7220216606498202, "roa": 0.7220216606498184, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 33844.08602150535, "leverage": 17.98571428571427, "workingCapital": -33844.08602150535, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -34032.2580645161, "balanceCheck": 6.402842700481415e-10, "investedCapital": 295403.225806452, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-08-13": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1693.5483870967741, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1693.5483870967741, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1693.5483870967741, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 188.17204301075276, "cash": -33655.913978494595, "ppe": 297096.7741935488, "otherNCA": 0, "otherNCL": 0, "currentAssets": -33655.913978494595, "assets": 263440.8602150542, "equity": 263440.86021505354, "shareCapital": 0, "retainedEarnings": 261559.13978494602, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 263440.86021505354, "fcf": 188.17204301075276, "totalCapex": 1693.5483870967741, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6351798920194176, "roe": 0.7168458781362014, "roa": 0.7168458781361996, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 33655.913978494595, "leverage": 17.88571428571427, "workingCapital": -33655.913978494595, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -33844.08602150535, "balanceCheck": 6.402842700481415e-10, "investedCapital": 297096.7741935488, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-08-20": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1693.5483870967741, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1693.5483870967741, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1693.5483870967741, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 188.17204301075276, "cash": -33467.74193548384, "ppe": 298790.32258064556, "otherNCA": 0, "otherNCL": 0, "currentAssets": -33467.74193548384, "assets": 265322.58064516174, "equity": 265322.5806451611, "shareCapital": 0, "retainedEarnings": 263440.86021505354, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 265322.5806451611, "fcf": 188.17204301075276, "totalCapex": 1693.5483870967741, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6315694500834566, "roe": 0.7117437722419935, "roa": 0.7117437722419917, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 33467.74193548384, "leverage": 17.78571428571427, "workingCapital": -33467.74193548384, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -33655.913978494595, "balanceCheck": 6.402842700481415e-10, "investedCapital": 298790.32258064556, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-08-27": { "revenue": 1344.0860215053763, "growth": -28.57142857142858, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1209.677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1344.0860215053763, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1344.0860215053763, "ebit": 1344.0860215053763, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1344.0860215053763, "tax": 0, "netIncome": 1344.0860215053763, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1344.0860215053763, "capexOut": -1209.677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1209.677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 134.40860215053726, "cash": -33333.33333333331, "ppe": 300000.0000000004, "otherNCA": 0, "otherNCL": 0, "currentAssets": -33333.33333333331, "assets": 266666.6666666671, "equity": 266666.66666666645, "shareCapital": 0, "retainedEarnings": 265322.5806451611, "currentYearNetIncome": 1344.0860215053763, "dividends": 0, "liabilitiesEquity": 266666.66666666645, "fcf": 134.40860215053726, "totalCapex": 1209.677419354839, "collections": 1344.0860215053763, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.44893378226711494, "roe": 0.505305709954523, "roa": 0.5053057099545215, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999973, "netDebt": 33333.33333333331, "leverage": 24.799999999999983, "workingCapital": -33333.33333333331, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -33467.74193548384, "balanceCheck": 6.402842700481415e-10, "investedCapital": 300000.0000000004, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-09-01": { "revenue": 555.5555555555554, "growth": -58.666666666666664, "grossMargin": 100, "sga": 0, "da": 0, "capex": 500, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 555.5555555555554, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 555.5555555555554, "ebit": 555.5555555555554, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 555.5555555555554, "tax": 0, "netIncome": 555.5555555555554, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 555.5555555555554, "capexOut": -500, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -500, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 55.55555555555543, "cash": -33277.77777777775, "ppe": 300500.0000000004, "otherNCA": 0, "otherNCL": 0, "currentAssets": -33277.77777777775, "assets": 267222.22222222266, "equity": 267222.222222222, "shareCapital": 0, "retainedEarnings": 266666.66666666645, "currentYearNetIncome": 555.5555555555554, "dividends": 0, "liabilitiesEquity": 267222.222222222, "fcf": 55.55555555555543, "totalCapex": 500, "collections": 555.5555555555554, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.1850309926912755, "roe": 0.2081165452653487, "roa": 0.20811654526534823, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.99999999999998, "netDebt": 33277.77777777775, "leverage": 59.89999999999997, "workingCapital": -33277.77777777775, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -33333.33333333331, "balanceCheck": 6.402842700481415e-10, "investedCapital": 300500.0000000004, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-09-03": { "revenue": 1944.4444444444443, "growth": 250.00000000000006, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1750, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -1750, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1750, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 194.44444444444434, "cash": -33083.33333333331, "ppe": 302250.0000000004, "otherNCA": 0, "otherNCL": 0, "currentAssets": -33083.33333333331, "assets": 269166.6666666671, "equity": 269166.66666666645, "shareCapital": 0, "retainedEarnings": 267222.222222222, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 269166.66666666645, "fcf": 194.44444444444434, "totalCapex": 1750, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.64519102262777, "roe": 0.7250129466597622, "roa": 0.7250129466597607, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999995, "netDebt": 33083.33333333331, "leverage": 17.014285714285702, "workingCapital": -33083.33333333331, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -33277.77777777775, "balanceCheck": 6.402842700481415e-10, "investedCapital": 302250.0000000004, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-09-10": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1750, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -1750, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1750, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 194.44444444444434, "cash": -32888.88888888886, "ppe": 304000.0000000004, "otherNCA": 0, "otherNCL": 0, "currentAssets": -32888.88888888886, "assets": 271111.11111111153, "equity": 271111.1111111109, "shareCapital": 0, "retainedEarnings": 269166.66666666645, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 271111.1111111109, "fcf": 194.44444444444434, "totalCapex": 1750, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6414662084765168, "roe": 0.7197943444730084, "roa": 0.7197943444730065, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999995, "netDebt": 32888.88888888886, "leverage": 16.9142857142857, "workingCapital": -32888.88888888886, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -33083.33333333331, "balanceCheck": 6.402842700481415e-10, "investedCapital": 304000.0000000004, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-09-17": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1750, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -1750, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1750, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 194.44444444444434, "cash": -32694.444444444416, "ppe": 305750.0000000004, "otherNCA": 0, "otherNCL": 0, "currentAssets": -32694.444444444416, "assets": 273055.55555555597, "equity": 273055.55555555533, "shareCapital": 0, "retainedEarnings": 271111.1111111109, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 273055.55555555533, "fcf": 194.44444444444434, "totalCapex": 1750, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6377841556193331, "roe": 0.7146503318019403, "roa": 0.7146503318019387, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999995, "netDebt": 32694.444444444416, "leverage": 16.8142857142857, "workingCapital": -32694.444444444416, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -32888.88888888886, "balanceCheck": 6.402842700481415e-10, "investedCapital": 305750.0000000004, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-09-24": { "revenue": 1944.4444444444434, "growth": -4.440892098500626e-14, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1750, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444434, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444434, "ebit": 1944.4444444444434, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444434, "tax": 0, "netIncome": 1944.4444444444434, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444434, "capexOut": -1750, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1750, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 194.44444444444343, "cash": -32499.99999999997, "ppe": 307500.0000000004, "otherNCA": 0, "otherNCL": 0, "currentAssets": -32499.99999999997, "assets": 275000.00000000047, "equity": 274999.99999999977, "shareCapital": 0, "retainedEarnings": 273055.55555555533, "currentYearNetIncome": 1944.4444444444434, "dividends": 0, "liabilitiesEquity": 274999.99999999977, "fcf": 194.44444444444343, "totalCapex": 1750, "collections": 1944.4444444444434, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6341441319019783, "roe": 0.7095793208312218, "roa": 0.70957932083122, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999954, "netDebt": 32499.99999999997, "leverage": 16.714285714285708, "workingCapital": -32499.99999999997, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -32694.444444444416, "balanceCheck": 6.984919309616089e-10, "investedCapital": 307500.0000000004, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-10-01": { "revenue": 1881.720430107527, "growth": -3.225806451612856, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1693.5483870967741, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1693.5483870967741, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1693.5483870967741, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 188.17204301075276, "cash": -32311.82795698922, "ppe": 309193.5483870972, "otherNCA": 0, "otherNCL": 0, "currentAssets": -32311.82795698922, "assets": 276881.72043010796, "equity": 276881.7204301073, "shareCapital": 0, "retainedEarnings": 274999.99999999977, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 276881.7204301073, "fcf": 188.17204301075276, "totalCapex": 1693.5483870967741, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6102611045725984, "roe": 0.6819288845591822, "roa": 0.6819288845591805, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 32311.82795698922, "leverage": 17.171428571428557, "workingCapital": -32311.82795698922, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -32499.99999999997, "balanceCheck": 6.402842700481415e-10, "investedCapital": 309193.5483870972, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-10-08": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1693.5483870967741, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1693.5483870967741, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1693.5483870967741, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 188.17204301075276, "cash": -32123.655913978466, "ppe": 310887.096774194, "otherNCA": 0, "otherNCL": 0, "currentAssets": -32123.655913978466, "assets": 278763.4408602155, "equity": 278763.4408602149, "shareCapital": 0, "retainedEarnings": 276881.7204301073, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 278763.4408602149, "fcf": 188.17204301075276, "totalCapex": 1693.5483870967741, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6069276455542543, "roe": 0.677310111272376, "roa": 0.6773101112723744, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 32123.655913978466, "leverage": 17.071428571428555, "workingCapital": -32123.655913978466, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -32311.82795698922, "balanceCheck": 6.402842700481415e-10, "investedCapital": 310887.096774194, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-10-15": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1693.5483870967741, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1693.5483870967741, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1693.5483870967741, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 188.17204301075276, "cash": -31935.483870967713, "ppe": 312580.64516129077, "otherNCA": 0, "otherNCL": 0, "currentAssets": -31935.483870967713, "assets": 280645.16129032307, "equity": 280645.16129032243, "shareCapital": 0, "retainedEarnings": 278763.4408602149, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 280645.16129032243, "fcf": 188.17204301075276, "totalCapex": 1693.5483870967741, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6036304057258647, "roe": 0.6727534839019707, "roa": 0.6727534839019691, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 31935.483870967713, "leverage": 16.971428571428557, "workingCapital": -31935.483870967713, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -32123.655913978466, "balanceCheck": 6.402842700481415e-10, "investedCapital": 312580.64516129077, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-10-22": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1693.5483870967741, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1693.5483870967741, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1693.5483870967741, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 188.17204301075276, "cash": -31747.31182795696, "ppe": 314274.19354838756, "otherNCA": 0, "otherNCL": 0, "currentAssets": -31747.31182795696, "assets": 282526.88172043057, "equity": 282526.88172043, "shareCapital": 0, "retainedEarnings": 280645.16129032243, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 282526.88172043, "fcf": 188.17204301075276, "totalCapex": 1693.5483870967741, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6003687979758986, "roe": 0.6682577565632462, "roa": 0.6682577565632447, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 31747.31182795696, "leverage": 16.871428571428556, "workingCapital": -31747.31182795696, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -31935.483870967713, "balanceCheck": 5.820766091346741e-10, "investedCapital": 314274.19354838756, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-10-29": { "revenue": 806.4516129032263, "growth": -57.14285714285712, "grossMargin": 100, "sga": 0, "da": 0, "capex": 725.8064516129034, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 806.4516129032263, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 806.4516129032263, "ebit": 806.4516129032263, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 806.4516129032263, "tax": 0, "netIncome": 806.4516129032263, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 806.4516129032263, "capexOut": -725.8064516129034, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -725.8064516129034, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 80.6451612903229, "cash": -31666.66666666664, "ppe": 315000.00000000047, "otherNCA": 0, "otherNCL": 0, "currentAssets": -31666.66666666664, "assets": 283333.33333333384, "equity": 283333.3333333332, "shareCapital": 0, "retainedEarnings": 282526.88172043, "currentYearNetIncome": 806.4516129032263, "dividends": 0, "liabilitiesEquity": 283333.3333333332, "fcf": 80.6451612903229, "totalCapex": 725.8064516129034, "collections": 806.4516129032263, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.25631167499679586, "roe": 0.285035629453682, "roa": 0.2850356294536814, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000034, "netDebt": 31666.66666666664, "leverage": 39.26666666666661, "workingCapital": -31666.66666666664, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -31747.31182795696, "balanceCheck": 6.402842700481415e-10, "investedCapital": 315000.00000000047, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-11-01": { "revenue": 1111.111111111111, "growth": 37.777777777777686, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1000, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1111.111111111111, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1111.111111111111, "ebit": 1111.111111111111, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1111.111111111111, "tax": 0, "netIncome": 1111.111111111111, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1111.111111111111, "capexOut": -1000, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1000, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 111.11111111111109, "cash": -31555.55555555553, "ppe": 316000.00000000047, "otherNCA": 0, "otherNCL": 0, "currentAssets": -31555.55555555553, "assets": 284444.44444444496, "equity": 284444.4444444443, "shareCapital": 0, "retainedEarnings": 283333.3333333332, "currentYearNetIncome": 1111.111111111111, "dividends": 0, "liabilitiesEquity": 284444.4444444443, "fcf": 111.11111111111109, "totalCapex": 1000, "collections": 1111.111111111111, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.35217467864060525, "roe": 0.39138943248532304, "roa": 0.3913894324853222, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999998, "netDebt": 31555.55555555553, "leverage": 28.399999999999977, "workingCapital": -31555.55555555553, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -31666.66666666664, "balanceCheck": 6.402842700481415e-10, "investedCapital": 316000.00000000047, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-11-05": { "revenue": 1944.4444444444446, "growth": 75.00000000000003, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1750, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -1750, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1750, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 194.44444444444457, "cash": -31361.111111111084, "ppe": 317750.00000000047, "otherNCA": 0, "otherNCL": 0, "currentAssets": -31361.111111111084, "assets": 286388.8888888894, "equity": 286388.88888888876, "shareCapital": 0, "retainedEarnings": 284444.4444444443, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 286388.88888888876, "fcf": 194.44444444444457, "totalCapex": 1750, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6136313828621512, "roe": 0.6812652068126525, "roa": 0.6812652068126509, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000005, "netDebt": 31361.111111111084, "leverage": 16.128571428571412, "workingCapital": -31361.111111111084, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -31555.55555555553, "balanceCheck": 6.402842700481415e-10, "investedCapital": 317750.00000000047, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-11-12": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1750, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -1750, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1750, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 194.44444444444457, "cash": -31166.66666666664, "ppe": 319500.00000000047, "otherNCA": 0, "otherNCL": 0, "currentAssets": -31166.66666666664, "assets": 288333.33333333384, "equity": 288333.3333333332, "shareCapital": 0, "retainedEarnings": 286388.88888888876, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 288333.3333333332, "fcf": 194.44444444444457, "totalCapex": 1750, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6102611045725984, "roe": 0.676655389076849, "roa": 0.6766553890768476, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000005, "netDebt": 31166.66666666664, "leverage": 16.028571428571414, "workingCapital": -31166.66666666664, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -31361.111111111084, "balanceCheck": 6.402842700481415e-10, "investedCapital": 319500.00000000047, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-11-19": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1750, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -1750, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1750, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 194.44444444444457, "cash": -30972.222222222194, "ppe": 321250.00000000047, "otherNCA": 0, "otherNCL": 0, "currentAssets": -30972.222222222194, "assets": 290277.7777777783, "equity": 290277.77777777764, "shareCapital": 0, "retainedEarnings": 288333.3333333332, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 290277.77777777764, "fcf": 194.44444444444457, "totalCapex": 1750, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6069276455542542, "roe": 0.6721075372059534, "roa": 0.6721075372059517, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000005, "netDebt": 30972.222222222194, "leverage": 15.928571428571413, "workingCapital": -30972.222222222194, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -31166.66666666664, "balanceCheck": 6.402842700481415e-10, "investedCapital": 321250.00000000047, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-11-26": { "revenue": 1388.8888888888896, "growth": -28.571428571428537, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1250, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1388.8888888888896, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1388.8888888888896, "ebit": 1388.8888888888896, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1388.8888888888896, "tax": 0, "netIncome": 1388.8888888888896, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1388.8888888888896, "capexOut": -1250, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1250, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 138.8888888888896, "cash": -30833.333333333303, "ppe": 322500.00000000047, "otherNCA": 0, "otherNCL": 0, "currentAssets": -30833.333333333303, "assets": 291666.66666666715, "equity": 291666.6666666665, "shareCapital": 0, "retainedEarnings": 290277.77777777764, "currentYearNetIncome": 1388.8888888888896, "dividends": 0, "liabilitiesEquity": 291666.6666666665, "fcf": 138.8888888888896, "totalCapex": 1250, "collections": 1388.8888888888896, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.43149946062567385, "roe": 0.4773269689737475, "roa": 0.47732696897374643, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000046, "netDebt": 30833.333333333303, "leverage": 22.199999999999967, "workingCapital": -30833.333333333303, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -30972.222222222194, "balanceCheck": 6.402842700481415e-10, "investedCapital": 322500.00000000047, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-12-01": { "revenue": 537.6344086021504, "growth": -61.290322580645196, "grossMargin": 100, "sga": 0, "da": 0, "capex": 483.8709677419355, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 537.6344086021504, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 537.6344086021504, "ebit": 537.6344086021504, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 537.6344086021504, "tax": 0, "netIncome": 537.6344086021504, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 537.6344086021504, "capexOut": -483.8709677419355, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -483.8709677419355, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 53.76344086021493, "cash": -30779.56989247309, "ppe": 322983.8709677424, "otherNCA": 0, "otherNCL": 0, "currentAssets": -30779.56989247309, "assets": 292204.3010752693, "equity": 292204.30107526865, "shareCapital": 0, "retainedEarnings": 291666.6666666665, "currentYearNetIncome": 537.6344086021504, "dividends": 0, "liabilitiesEquity": 292204.30107526865, "fcf": 53.76344086021493, "totalCapex": 483.8709677419355, "collections": 537.6344086021504, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.1665833749791768, "roe": 0.18416206261510135, "roa": 0.18416206261510096, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999979, "netDebt": 30779.56989247309, "leverage": 57.24999999999996, "workingCapital": -30779.56989247309, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -30833.333333333303, "balanceCheck": 6.402842700481415e-10, "investedCapital": 322983.8709677424, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-12-03": { "revenue": 1881.7204301075267, "growth": 250.00000000000006, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1693.5483870967741, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -1693.5483870967741, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1693.5483870967741, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 188.17204301075253, "cash": -30591.397849462337, "ppe": 324677.4193548392, "otherNCA": 0, "otherNCL": 0, "currentAssets": -30591.397849462337, "assets": 294086.02150537685, "equity": 294086.0215053762, "shareCapital": 0, "retainedEarnings": 292204.30107526865, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 294086.0215053762, "fcf": 188.17204301075253, "totalCapex": 1693.5483870967741, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.581081641970696, "roe": 0.6419073819348925, "roa": 0.641907381934891, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999993, "netDebt": 30591.397849462337, "leverage": 16.257142857142842, "workingCapital": -30591.397849462337, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -30779.56989247309, "balanceCheck": 6.402842700481415e-10, "investedCapital": 324677.4193548392, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-12-10": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1693.5483870967741, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -1693.5483870967741, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1693.5483870967741, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 188.17204301075253, "cash": -30403.225806451585, "ppe": 326370.967741936, "otherNCA": 0, "otherNCL": 0, "currentAssets": -30403.225806451585, "assets": 295967.7419354844, "equity": 295967.74193548376, "shareCapital": 0, "retainedEarnings": 294086.0215053762, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 295967.74193548376, "fcf": 188.17204301075253, "totalCapex": 1693.5483870967741, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5780585490730408, "roe": 0.6378132118451026, "roa": 0.6378132118451013, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999993, "netDebt": 30403.225806451585, "leverage": 16.157142857142844, "workingCapital": -30403.225806451585, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -30591.397849462337, "balanceCheck": 6.402842700481415e-10, "investedCapital": 326370.967741936, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-12-17": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1693.5483870967741, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -1693.5483870967741, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1693.5483870967741, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 188.17204301075253, "cash": -30215.053763440832, "ppe": 328064.51612903277, "otherNCA": 0, "otherNCL": 0, "currentAssets": -30215.053763440832, "assets": 297849.46236559196, "equity": 297849.4623655913, "shareCapital": 0, "retainedEarnings": 295967.74193548376, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 297849.4623655913, "fcf": 188.17204301075253, "totalCapex": 1693.5483870967741, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5750667488190584, "roe": 0.6337709370756, "roa": 0.6337709370755986, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999993, "netDebt": 30215.053763440832, "leverage": 16.057142857142843, "workingCapital": -30215.053763440832, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -30403.225806451585, "balanceCheck": 6.402842700481415e-10, "investedCapital": 328064.51612903277, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-12-24": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1693.5483870967741, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -1693.5483870967741, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1693.5483870967741, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 188.17204301075253, "cash": -30026.88172043008, "ppe": 329758.06451612955, "otherNCA": 0, "otherNCL": 0, "currentAssets": -30026.88172043008, "assets": 299731.18279569945, "equity": 299731.1827956989, "shareCapital": 0, "retainedEarnings": 297849.4623655913, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 299731.1827956989, "fcf": 188.17204301075253, "totalCapex": 1693.5483870967741, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5721057578358046, "roe": 0.6297795771479983, "roa": 0.629779577147997, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999993, "netDebt": 30026.88172043008, "leverage": 15.957142857142843, "workingCapital": -30026.88172043008, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -30215.053763440832, "balanceCheck": 5.820766091346741e-10, "investedCapital": 329758.06451612955, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-12-31": { "revenue": 268.8172043010745, "growth": -85.71428571428575, "grossMargin": 100, "sga": 0, "da": 0, "capex": 241.9354838709678, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 268.8172043010745, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 268.8172043010745, "ebit": 268.8172043010745, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 268.8172043010745, "tax": 0, "netIncome": 268.8172043010745, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 268.8172043010745, "capexOut": -241.9354838709678, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -241.9354838709678, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 26.881720430106725, "cash": -29999.99999999997, "ppe": 330000.0000000005, "otherNCA": 0, "otherNCL": 0, "currentAssets": -29999.99999999997, "assets": 300000.0000000006, "equity": 299999.99999999994, "shareCapital": 0, "retainedEarnings": 299731.1827956989, "currentYearNetIncome": 268.8172043010745, "dividends": 0, "liabilitiesEquity": 299999.99999999994, "fcf": 26.881720430106725, "totalCapex": 241.9354838709678, "collections": 268.8172043010745, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.08148963044452558, "roe": 0.08964589870013424, "roa": 0.08964589870013405, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.99999999999973, "netDebt": 29999.99999999997, "leverage": 111.6000000000002, "workingCapital": -29999.99999999997, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -30026.88172043008, "balanceCheck": 6.402842700481415e-10, "investedCapital": 330000.0000000005, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-01-01": { "revenue": 1612.9032258064517, "growth": 500.0000000000017, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1612.9032258064517, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1612.9032258064517, "ebit": 1612.9032258064517, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1612.9032258064517, "tax": 0, "netIncome": 1612.9032258064517, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1612.9032258064517, "capexOut": -1129.032258064516, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1129.032258064516, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 483.8709677419356, "cash": -29516.129032258035, "ppe": 331129.03225806507, "otherNCA": 0, "otherNCL": 0, "currentAssets": -29516.129032258035, "assets": 301612.903225807, "equity": 301612.90322580637, "shareCapital": 0, "retainedEarnings": 299999.99999999994, "currentYearNetIncome": 1612.9032258064517, "dividends": 0, "liabilitiesEquity": 301612.90322580637, "fcf": 483.8709677419356, "totalCapex": 1129.032258064516, "collections": 1612.9032258064517, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4879238838741148, "roe": 0.5361930294906168, "roa": 0.5361930294906156, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.000000000000004, "netDebt": 29516.129032258035, "leverage": 18.29999999999998, "workingCapital": -29516.129032258035, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -29999.99999999997, "balanceCheck": 6.402842700481415e-10, "investedCapital": 331129.03225806507, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-01-07": { "revenue": 1881.720430107527, "growth": 16.66666666666665, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1317.2043010752686, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1317.2043010752686, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1317.2043010752686, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 564.5161290322583, "cash": -28951.612903225778, "ppe": 332446.2365591403, "otherNCA": 0, "otherNCL": 0, "currentAssets": -28951.612903225778, "assets": 303494.62365591456, "equity": 303494.6236559139, "shareCapital": 0, "retainedEarnings": 301612.90322580637, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 303494.6236559139, "fcf": 564.5161290322583, "totalCapex": 1317.2043010752686, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5671460401053261, "roe": 0.6219458018658376, "roa": 0.6219458018658363, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 28951.612903225778, "leverage": 15.38571428571427, "workingCapital": -28951.612903225778, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -29516.129032258035, "balanceCheck": 6.402842700481415e-10, "investedCapital": 332446.2365591403, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-01-14": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1317.2043010752686, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1317.2043010752686, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1317.2043010752686, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 564.5161290322583, "cash": -28387.09677419352, "ppe": 333763.4408602156, "otherNCA": 0, "otherNCL": 0, "currentAssets": -28387.09677419352, "assets": 305376.34408602206, "equity": 305376.3440860215, "shareCapital": 0, "retainedEarnings": 303494.6236559139, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 305376.3440860215, "fcf": 564.5161290322583, "totalCapex": 1317.2043010752686, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5649033611749982, "roe": 0.6181015452538632, "roa": 0.618101545253862, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 28387.09677419352, "leverage": 15.085714285714271, "workingCapital": -28387.09677419352, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -28951.612903225778, "balanceCheck": 5.820766091346741e-10, "investedCapital": 333763.4408602156, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-01-21": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1317.2043010752686, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1317.2043010752686, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1317.2043010752686, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 564.5161290322583, "cash": -27822.580645161263, "ppe": 335080.6451612908, "otherNCA": 0, "otherNCL": 0, "currentAssets": -27822.580645161263, "assets": 307258.06451612955, "equity": 307258.06451612903, "shareCapital": 0, "retainedEarnings": 305376.3440860215, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 307258.06451612903, "fcf": 564.5161290322583, "totalCapex": 1317.2043010752686, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.562678348940958, "roe": 0.614304519526108, "roa": 0.6143045195261069, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 27822.580645161263, "leverage": 14.78571428571427, "workingCapital": -27822.580645161263, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -28387.09677419352, "balanceCheck": 5.238689482212067e-10, "investedCapital": 335080.6451612908, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-01-28": { "revenue": 1075.2688172043008, "growth": -42.85714285714287, "grossMargin": 100, "sga": 0, "da": 0, "capex": 752.688172043011, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1075.2688172043008, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1075.2688172043008, "ebit": 1075.2688172043008, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1075.2688172043008, "tax": 0, "netIncome": 1075.2688172043008, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1075.2688172043008, "capexOut": -752.688172043011, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -752.688172043011, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 322.5806451612898, "cash": -27499.99999999997, "ppe": 335833.33333333384, "otherNCA": 0, "otherNCL": 0, "currentAssets": -27499.99999999997, "assets": 308333.33333333384, "equity": 308333.3333333333, "shareCapital": 0, "retainedEarnings": 307258.06451612903, "currentYearNetIncome": 1075.2688172043008, "dividends": 0, "liabilitiesEquity": 308333.3333333333, "fcf": 322.5806451612898, "totalCapex": 752.688172043011, "collections": 1075.2688172043008, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3205385046878751, "roe": 0.3493449781659388, "roa": 0.34934497816593824, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.99999999999996, "netDebt": 27499.99999999997, "leverage": 25.574999999999978, "workingCapital": -27499.99999999997, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -27822.580645161263, "balanceCheck": 5.238689482212067e-10, "investedCapital": 335833.33333333384, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-02-01": { "revenue": 892.8571428571429, "growth": -16.964285714285687, "grossMargin": 100, "sga": 0, "da": 0, "capex": 625, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 892.8571428571429, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 892.8571428571429, "ebit": 892.8571428571429, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 892.8571428571429, "tax": 0, "netIncome": 892.8571428571429, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 892.8571428571429, "capexOut": -625, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -625, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 267.8571428571429, "cash": -27232.14285714283, "ppe": 336458.33333333384, "otherNCA": 0, "otherNCL": 0, "currentAssets": -27232.14285714283, "assets": 309226.190476191, "equity": 309226.1904761905, "shareCapital": 0, "retainedEarnings": 308333.3333333333, "currentYearNetIncome": 892.8571428571429, "dividends": 0, "liabilitiesEquity": 309226.1904761905, "fcf": 267.8571428571429, "totalCapex": 625, "collections": 892.8571428571429, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2656160077914025, "roe": 0.2891566265060241, "roa": 0.28915662650602364, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.000000000000004, "netDebt": 27232.14285714283, "leverage": 30.499999999999968, "workingCapital": -27232.14285714283, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -27499.99999999997, "balanceCheck": 5.238689482212067e-10, "investedCapital": 336458.33333333384, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-02-04": { "revenue": 2083.3333333333335, "growth": 133.33333333333334, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1458.3333333333333, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 2083.3333333333335, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 2083.3333333333335, "ebit": 2083.3333333333335, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 2083.3333333333335, "tax": 0, "netIncome": 2083.3333333333335, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 2083.3333333333335, "capexOut": -1458.3333333333333, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1458.3333333333333, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 625.0000000000002, "cash": -26607.14285714283, "ppe": 337916.66666666715, "otherNCA": 0, "otherNCL": 0, "currentAssets": -26607.14285714283, "assets": 311309.5238095243, "equity": 311309.5238095238, "shareCapital": 0, "retainedEarnings": 309226.1904761905, "currentYearNetIncome": 2083.3333333333335, "dividends": 0, "liabilitiesEquity": 311309.5238095238, "fcf": 625.0000000000002, "totalCapex": 1458.3333333333333, "collections": 2083.3333333333335, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6178560395427858, "roe": 0.671462829736211, "roa": 0.6714628297362101, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 26607.14285714283, "leverage": 12.771428571428558, "workingCapital": -26607.14285714283, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -27232.14285714283, "balanceCheck": 5.238689482212067e-10, "investedCapital": 337916.66666666715, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-02-11": { "revenue": 2083.3333333333335, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1458.3333333333333, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 2083.3333333333335, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 2083.3333333333335, "ebit": 2083.3333333333335, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 2083.3333333333335, "tax": 0, "netIncome": 2083.3333333333335, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 2083.3333333333335, "capexOut": -1458.3333333333333, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1458.3333333333333, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 625.0000000000002, "cash": -25982.14285714283, "ppe": 339375.00000000047, "otherNCA": 0, "otherNCL": 0, "currentAssets": -25982.14285714283, "assets": 313392.8571428576, "equity": 313392.8571428571, "shareCapital": 0, "retainedEarnings": 311309.5238095238, "currentYearNetIncome": 2083.3333333333335, "dividends": 0, "liabilitiesEquity": 313392.8571428571, "fcf": 625.0000000000002, "totalCapex": 1458.3333333333333, "collections": 2083.3333333333335, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6151953245155328, "roe": 0.6669842782277277, "roa": 0.6669842782277264, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 25982.14285714283, "leverage": 12.471428571428557, "workingCapital": -25982.14285714283, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -26607.14285714283, "balanceCheck": 5.238689482212067e-10, "investedCapital": 339375.00000000047, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-02-18": { "revenue": 2083.3333333333335, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1458.3333333333333, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 2083.3333333333335, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 2083.3333333333335, "ebit": 2083.3333333333335, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 2083.3333333333335, "tax": 0, "netIncome": 2083.3333333333335, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 2083.3333333333335, "capexOut": -1458.3333333333333, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1458.3333333333333, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 625.0000000000002, "cash": -25357.14285714283, "ppe": 340833.3333333338, "otherNCA": 0, "otherNCL": 0, "currentAssets": -25357.14285714283, "assets": 315476.19047619094, "equity": 315476.1904761904, "shareCapital": 0, "retainedEarnings": 313392.8571428571, "currentYearNetIncome": 2083.3333333333335, "dividends": 0, "liabilitiesEquity": 315476.1904761904, "fcf": 625.0000000000002, "totalCapex": 1458.3333333333333, "collections": 2083.3333333333335, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6125574272588048, "roe": 0.6625650733554189, "roa": 0.6625650733554179, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 25357.14285714283, "leverage": 12.171428571428557, "workingCapital": -25357.14285714283, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -25982.14285714283, "balanceCheck": 5.238689482212067e-10, "investedCapital": 340833.3333333338, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-02-25": { "revenue": 1190.4761904761908, "growth": -42.85714285714285, "grossMargin": 100, "sga": 0, "da": 0, "capex": 833.3333333333339, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1190.4761904761908, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1190.4761904761908, "ebit": 1190.4761904761908, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1190.4761904761908, "tax": 0, "netIncome": 1190.4761904761908, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1190.4761904761908, "capexOut": -833.3333333333339, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -833.3333333333339, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 357.1428571428569, "cash": -24999.99999999997, "ppe": 341666.6666666671, "otherNCA": 0, "otherNCL": 0, "currentAssets": -24999.99999999997, "assets": 316666.6666666671, "equity": 316666.6666666666, "shareCapital": 0, "retainedEarnings": 315476.1904761904, "currentYearNetIncome": 1190.4761904761908, "dividends": 0, "liabilitiesEquity": 316666.6666666666, "fcf": 357.1428571428569, "totalCapex": 833.3333333333339, "collections": 1190.4761904761908, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3488574917146342, "roe": 0.3766478342749531, "roa": 0.3766478342749525, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.99999999999997, "netDebt": 24999.99999999997, "leverage": 20.999999999999968, "workingCapital": -24999.99999999997, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -25357.14285714283, "balanceCheck": 4.656612873077393e-10, "investedCapital": 341666.6666666671, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-03-01": { "revenue": 806.4516129032257, "growth": -32.25806451612906, "grossMargin": 100, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 806.4516129032257, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 806.4516129032257, "ebit": 806.4516129032257, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 806.4516129032257, "tax": 0, "netIncome": 806.4516129032257, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 806.4516129032257, "capexOut": -564.516129032258, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -564.516129032258, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 241.9354838709677, "cash": -24758.064516129005, "ppe": 342231.18279569934, "otherNCA": 0, "otherNCL": 0, "currentAssets": -24758.064516129005, "assets": 317473.1182795703, "equity": 317473.11827956984, "shareCapital": 0, "retainedEarnings": 316666.6666666666, "currentYearNetIncome": 806.4516129032257, "dividends": 0, "liabilitiesEquity": 317473.11827956984, "fcf": 241.9354838709677, "totalCapex": 564.516129032258, "collections": 806.4516129032257, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.23583978617192689, "roe": 0.25434506146672314, "roa": 0.2543450614667228, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.999999999999993, "netDebt": 24758.064516129005, "leverage": 30.699999999999967, "workingCapital": -24758.064516129005, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -24999.99999999997, "balanceCheck": 4.656612873077393e-10, "investedCapital": 342231.18279569934, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-03-04": { "revenue": 1881.7204301075267, "growth": 133.33333333333334, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1317.2043010752689, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -1317.2043010752689, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1317.2043010752689, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 564.5161290322578, "cash": -24193.548387096747, "ppe": 343548.3870967746, "otherNCA": 0, "otherNCL": 0, "currentAssets": -24193.548387096747, "assets": 319354.83870967786, "equity": 319354.8387096774, "shareCapital": 0, "retainedEarnings": 317473.11827956984, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 319354.8387096774, "fcf": 564.5161290322578, "totalCapex": 1317.2043010752689, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5487828779742064, "roe": 0.5909666525960321, "roa": 0.5909666525960313, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.99999999999999, "netDebt": 24193.548387096747, "leverage": 12.857142857142843, "workingCapital": -24193.548387096747, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -24758.064516129005, "balanceCheck": 4.656612873077393e-10, "investedCapital": 343548.3870967746, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-03-11": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1317.2043010752689, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -1317.2043010752689, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1317.2043010752689, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 564.5161290322578, "cash": -23629.03225806449, "ppe": 344865.59139784984, "otherNCA": 0, "otherNCL": 0, "currentAssets": -23629.03225806449, "assets": 321236.55913978536, "equity": 321236.55913978495, "shareCapital": 0, "retainedEarnings": 319354.8387096774, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 321236.55913978495, "fcf": 564.5161290322578, "totalCapex": 1317.2043010752689, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5466828068257247, "roe": 0.5874947545111203, "roa": 0.5874947545111197, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.99999999999999, "netDebt": 23629.03225806449, "leverage": 12.557142857142845, "workingCapital": -23629.03225806449, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -24193.548387096747, "balanceCheck": 4.0745362639427185e-10, "investedCapital": 344865.59139784984, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-03-18": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1317.2043010752689, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -1317.2043010752689, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1317.2043010752689, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 564.5161290322578, "cash": -23064.516129032232, "ppe": 346182.7956989251, "otherNCA": 0, "otherNCL": 0, "currentAssets": -23064.516129032232, "assets": 323118.27956989285, "equity": 323118.2795698925, "shareCapital": 0, "retainedEarnings": 321236.55913978495, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 323118.2795698925, "fcf": 564.5161290322578, "totalCapex": 1317.2043010752689, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5445987474228803, "roe": 0.5840634125990821, "roa": 0.5840634125990813, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.99999999999999, "netDebt": 23064.516129032232, "leverage": 12.257142857142844, "workingCapital": -23064.516129032232, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -23629.03225806449, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 346182.7956989251, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-03-25": { "revenue": 1881.7204301075253, "growth": -7.771561172376096e-14, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1317.2043010752695, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075253, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075253, "ebit": 1881.7204301075253, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075253, "tax": 0, "netIncome": 1881.7204301075253, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075253, "capexOut": -1317.2043010752695, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1317.2043010752695, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 564.5161290322558, "cash": -22499.999999999978, "ppe": 347500.00000000035, "otherNCA": 0, "otherNCL": 0, "currentAssets": -22499.999999999978, "assets": 325000.00000000035, "equity": 325000, "shareCapital": 0, "retainedEarnings": 323118.27956989245, "currentYearNetIncome": 1881.7204301075253, "dividends": 0, "liabilitiesEquity": 325000, "fcf": 564.5161290322558, "totalCapex": 1317.2043010752695, "collections": 1881.7204301075253, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5425305173415995, "roe": 0.5806719203649933, "roa": 0.5806719203649927, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.999999999999904, "netDebt": 22499.999999999978, "leverage": 11.957142857142856, "workingCapital": -22499.999999999978, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -23064.516129032232, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 347500.00000000035, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-04-01": { "revenue": 1944.4444444444446, "growth": 3.3333333333334325, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1361.1111111111109, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -1361.1111111111109, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1361.1111111111109, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 583.3333333333337, "cash": -21916.666666666646, "ppe": 348861.1111111115, "otherNCA": 0, "otherNCL": 0, "currentAssets": -21916.666666666646, "assets": 326944.44444444485, "equity": 326944.44444444444, "shareCapital": 0, "retainedEarnings": 325000, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 326944.44444444444, "fcf": 583.3333333333337, "totalCapex": 1361.1111111111109, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.558458654114643, "roe": 0.5965061780997017, "roa": 0.5965061780997011, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.000000000000014, "netDebt": 21916.666666666646, "leverage": 11.27142857142856, "workingCapital": -21916.666666666646, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -22499.999999999978, "balanceCheck": 4.0745362639427185e-10, "investedCapital": 348861.1111111115, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-04-08": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1361.1111111111109, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -1361.1111111111109, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1361.1111111111109, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 583.3333333333337, "cash": -21333.333333333314, "ppe": 350222.2222222226, "otherNCA": 0, "otherNCL": 0, "currentAssets": -21333.333333333314, "assets": 328888.8888888893, "equity": 328888.8888888889, "shareCapital": 0, "retainedEarnings": 326944.44444444444, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 328888.8888888889, "fcf": 583.3333333333337, "totalCapex": 1361.1111111111109, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5562840227281752, "roe": 0.5929690808979247, "roa": 0.5929690808979239, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.000000000000014, "netDebt": 21333.333333333314, "leverage": 10.97142857142856, "workingCapital": -21333.333333333314, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -21916.666666666646, "balanceCheck": 4.0745362639427185e-10, "investedCapital": 350222.2222222226, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-04-15": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1361.1111111111109, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -1361.1111111111109, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1361.1111111111109, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 583.3333333333337, "cash": -20749.99999999998, "ppe": 351583.3333333337, "otherNCA": 0, "otherNCL": 0, "currentAssets": -20749.99999999998, "assets": 330833.3333333337, "equity": 330833.3333333333, "shareCapital": 0, "retainedEarnings": 328888.8888888889, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 330833.3333333333, "fcf": 583.3333333333337, "totalCapex": 1361.1111111111109, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5541262616267558, "roe": 0.5894736842105264, "roa": 0.5894736842105257, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.000000000000014, "netDebt": 20749.99999999998, "leverage": 10.671428571428562, "workingCapital": -20749.99999999998, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -21333.333333333314, "balanceCheck": 4.0745362639427185e-10, "investedCapital": 351583.3333333337, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-04-22": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1361.1111111111109, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -1361.1111111111109, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1361.1111111111109, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 583.3333333333337, "cash": -20166.66666666665, "ppe": 352944.44444444485, "otherNCA": 0, "otherNCL": 0, "currentAssets": -20166.66666666665, "assets": 332777.7777777782, "equity": 332777.77777777775, "shareCapital": 0, "retainedEarnings": 330833.3333333333, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 332777.77777777775, "fcf": 583.3333333333337, "totalCapex": 1361.1111111111109, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5519851752552926, "roe": 0.586019254918376, "roa": 0.5860192549183751, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.000000000000014, "netDebt": 20166.66666666665, "leverage": 10.371428571428561, "workingCapital": -20166.66666666665, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -20749.99999999998, "balanceCheck": 4.656612873077393e-10, "investedCapital": 352944.44444444485, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-04-29": { "revenue": 555.5555555555557, "growth": -71.42857142857142, "grossMargin": 100, "sga": 0, "da": 0, "capex": 388.8888888888896, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 555.5555555555557, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 555.5555555555557, "ebit": 555.5555555555557, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 555.5555555555557, "tax": 0, "netIncome": 555.5555555555557, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 555.5555555555557, "capexOut": -388.8888888888896, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -388.8888888888896, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 166.66666666666606, "cash": -19999.999999999985, "ppe": 353333.3333333337, "otherNCA": 0, "otherNCL": 0, "currentAssets": -19999.999999999985, "assets": 333333.3333333337, "equity": 333333.3333333333, "shareCapital": 0, "retainedEarnings": 332777.77777777775, "currentYearNetIncome": 555.5555555555557, "dividends": 0, "liabilitiesEquity": 333333.3333333333, "fcf": 166.66666666666606, "totalCapex": 388.8888888888896, "collections": 555.5555555555557, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.15731927947769986, "roe": 0.16680567139282743, "roa": 0.16680567139282718, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.999999999999886, "netDebt": 19999.999999999985, "leverage": 35.999999999999964, "workingCapital": -19999.999999999985, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -20166.66666666665, "balanceCheck": 4.0745362639427185e-10, "investedCapital": 353333.3333333337, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-05-01": { "revenue": 1344.0860215053765, "growth": 141.93548387096772, "grossMargin": 100, "sga": 0, "da": 0, "capex": 940.8602150537633, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1344.0860215053765, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1344.0860215053765, "ebit": 1344.0860215053765, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1344.0860215053765, "tax": 0, "netIncome": 1344.0860215053765, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1344.0860215053765, "capexOut": -940.8602150537633, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -940.8602150537633, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 403.22580645161315, "cash": -19596.774193548372, "ppe": 354274.1935483875, "otherNCA": 0, "otherNCL": 0, "currentAssets": -19596.774193548372, "assets": 334677.41935483913, "equity": 334677.41935483867, "shareCapital": 0, "retainedEarnings": 333333.3333333333, "currentYearNetIncome": 1344.0860215053765, "dividends": 0, "liabilitiesEquity": 334677.41935483867, "fcf": 403.22580645161315, "totalCapex": 940.8602150537633, "collections": 1344.0860215053765, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.37989590852106486, "roe": 0.4024144869215292, "roa": 0.4024144869215287, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.000000000000014, "netDebt": 19596.774193548372, "leverage": 14.579999999999988, "workingCapital": -19596.774193548372, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -19999.999999999985, "balanceCheck": 4.656612873077393e-10, "investedCapital": 354274.1935483875, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-05-06": { "revenue": 1881.720430107527, "growth": 39.99999999999999, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1317.2043010752686, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1317.2043010752686, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1317.2043010752686, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 564.5161290322583, "cash": -19032.258064516114, "ppe": 355591.39784946275, "otherNCA": 0, "otherNCL": 0, "currentAssets": -19032.258064516114, "assets": 336559.13978494663, "equity": 336559.1397849462, "shareCapital": 0, "retainedEarnings": 334677.41935483867, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 336559.1397849462, "fcf": 564.5161290322583, "totalCapex": 1317.2043010752686, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5301624569242998, "roe": 0.5606728073688427, "roa": 0.560672807368842, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 19032.258064516114, "leverage": 10.114285714285707, "workingCapital": -19032.258064516114, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -19596.774193548372, "balanceCheck": 4.0745362639427185e-10, "investedCapital": 355591.39784946275, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-05-13": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1317.2043010752686, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1317.2043010752686, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1317.2043010752686, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 564.5161290322583, "cash": -18467.741935483857, "ppe": 356908.602150538, "otherNCA": 0, "otherNCL": 0, "currentAssets": -18467.741935483857, "assets": 338440.8602150541, "equity": 338440.8602150538, "shareCapital": 0, "retainedEarnings": 336559.1397849462, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 338440.8602150538, "fcf": 564.5161290322583, "totalCapex": 1317.2043010752686, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5282022259950948, "roe": 0.5575467941059339, "roa": 0.5575467941059333, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 18467.741935483857, "leverage": 9.814285714285706, "workingCapital": -18467.741935483857, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -19032.258064516114, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 356908.602150538, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-05-20": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1317.2043010752686, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1317.2043010752686, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1317.2043010752686, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 564.5161290322583, "cash": -17903.2258064516, "ppe": 358225.80645161326, "otherNCA": 0, "otherNCL": 0, "currentAssets": -17903.2258064516, "assets": 340322.5806451617, "equity": 340322.58064516133, "shareCapital": 0, "retainedEarnings": 338440.8602150538, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 340322.58064516133, "fcf": 564.5161290322583, "totalCapex": 1317.2043010752686, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5262564372439194, "roe": 0.5544554455445544, "roa": 0.5544554455445538, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 17903.2258064516, "leverage": 9.514285714285707, "workingCapital": -17903.2258064516, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -18467.741935483857, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 358225.80645161326, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-05-27": { "revenue": 1344.0860215053763, "growth": -28.57142857142858, "grossMargin": 100, "sga": 0, "da": 0, "capex": 940.8602150537636, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1344.0860215053763, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1344.0860215053763, "ebit": 1344.0860215053763, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1344.0860215053763, "tax": 0, "netIncome": 1344.0860215053763, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1344.0860215053763, "capexOut": -940.8602150537636, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -940.8602150537636, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 403.2258064516127, "cash": -17499.999999999985, "ppe": 359166.66666666704, "otherNCA": 0, "otherNCL": 0, "currentAssets": -17499.999999999985, "assets": 341666.66666666704, "equity": 341666.6666666667, "shareCapital": 0, "retainedEarnings": 340322.58064516133, "currentYearNetIncome": 1344.0860215053763, "dividends": 0, "liabilitiesEquity": 341666.6666666667, "fcf": 403.2258064516127, "totalCapex": 940.8602150537636, "collections": 1344.0860215053763, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3747142803612242, "roe": 0.39416633819471814, "roa": 0.39416633819471775, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.99999999999999, "netDebt": 17499.999999999985, "leverage": 13.01999999999999, "workingCapital": -17499.999999999985, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -17903.2258064516, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 359166.66666666704, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-06-01": { "revenue": 555.5555555555554, "growth": -58.666666666666664, "grossMargin": 100, "sga": 0, "da": 0, "capex": 388.8888888888889, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 555.5555555555554, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 555.5555555555554, "ebit": 555.5555555555554, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 555.5555555555554, "tax": 0, "netIncome": 555.5555555555554, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 555.5555555555554, "capexOut": -388.8888888888889, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -388.8888888888889, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 166.66666666666652, "cash": -17333.333333333318, "ppe": 359555.5555555559, "otherNCA": 0, "otherNCL": 0, "currentAssets": -17333.333333333318, "assets": 342222.2222222226, "equity": 342222.22222222225, "shareCapital": 0, "retainedEarnings": 341666.6666666667, "currentYearNetIncome": 555.5555555555554, "dividends": 0, "liabilitiesEquity": 342222.22222222225, "fcf": 166.66666666666652, "totalCapex": 388.8888888888889, "collections": 555.5555555555554, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.15459534668006475, "roe": 0.1624695369618196, "roa": 0.16246953696181943, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.999999999999982, "netDebt": 17333.333333333318, "leverage": 31.199999999999978, "workingCapital": -17333.333333333318, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -17499.999999999985, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 359555.5555555559, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-06-03": { "revenue": 1944.4444444444443, "growth": 250.00000000000006, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1361.111111111111, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -1361.111111111111, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1361.111111111111, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 583.3333333333333, "cash": -16749.999999999985, "ppe": 360916.66666666704, "otherNCA": 0, "otherNCL": 0, "currentAssets": -16749.999999999985, "assets": 344166.66666666704, "equity": 344166.6666666667, "shareCapital": 0, "retainedEarnings": 342222.22222222225, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 344166.6666666667, "fcf": 583.3333333333333, "totalCapex": 1361.111111111111, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5397694413386276, "roe": 0.5665722379603398, "roa": 0.5665722379603393, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30, "netDebt": 16749.999999999985, "leverage": 8.614285714285707, "workingCapital": -16749.999999999985, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -17333.333333333318, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 360916.66666666704, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-06-10": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1361.111111111111, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -1361.111111111111, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1361.111111111111, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 583.3333333333333, "cash": -16166.666666666652, "ppe": 362277.77777777816, "otherNCA": 0, "otherNCL": 0, "currentAssets": -16166.666666666652, "assets": 346111.11111111153, "equity": 346111.1111111111, "shareCapital": 0, "retainedEarnings": 344166.6666666667, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 346111.1111111111, "fcf": 583.3333333333333, "totalCapex": 1361.111111111111, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5377376608411748, "roe": 0.5633802816901409, "roa": 0.5633802816901402, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30, "netDebt": 16166.666666666652, "leverage": 8.314285714285706, "workingCapital": -16166.666666666652, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -16749.999999999985, "balanceCheck": 4.0745362639427185e-10, "investedCapital": 362277.77777777816, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-06-17": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1361.111111111111, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -1361.111111111111, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1361.111111111111, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 583.3333333333333, "cash": -15583.333333333318, "ppe": 363638.8888888893, "otherNCA": 0, "otherNCL": 0, "currentAssets": -15583.333333333318, "assets": 348055.55555555597, "equity": 348055.55555555556, "shareCapital": 0, "retainedEarnings": 346111.1111111111, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 348055.55555555556, "fcf": 583.3333333333333, "totalCapex": 1361.111111111111, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5357211188918221, "roe": 0.5602240896358542, "roa": 0.5602240896358537, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30, "netDebt": 15583.333333333318, "leverage": 8.014285714285707, "workingCapital": -15583.333333333318, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -16166.666666666652, "balanceCheck": 4.0745362639427185e-10, "investedCapital": 363638.8888888893, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-06-24": { "revenue": 1944.4444444444434, "growth": -4.440892098500626e-14, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1361.1111111111113, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444434, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444434, "ebit": 1944.4444444444434, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444434, "tax": 0, "netIncome": 1944.4444444444434, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444434, "capexOut": -1361.1111111111113, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1361.1111111111113, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 583.3333333333321, "cash": -14999.999999999985, "ppe": 365000.0000000004, "otherNCA": 0, "otherNCL": 0, "currentAssets": -14999.999999999985, "assets": 350000.0000000004, "equity": 350000, "shareCapital": 0, "retainedEarnings": 348055.55555555556, "currentYearNetIncome": 1944.4444444444434, "dividends": 0, "liabilitiesEquity": 350000, "fcf": 583.3333333333321, "totalCapex": 1361.1111111111113, "collections": 1944.4444444444434, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.533719644695207, "roe": 0.5571030640668521, "roa": 0.5571030640668514, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.999999999999954, "netDebt": 14999.999999999985, "leverage": 7.714285714285711, "workingCapital": -14999.999999999985, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -15583.333333333318, "balanceCheck": 4.0745362639427185e-10, "investedCapital": 365000.0000000004, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-07-01": { "revenue": 1881.720430107527, "growth": -3.225806451612856, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1317.2043010752686, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1317.2043010752686, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1317.2043010752686, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 564.5161290322583, "cash": -14435.483870967728, "ppe": 366317.20430107566, "otherNCA": 0, "otherNCL": 0, "currentAssets": -14435.483870967728, "assets": 351881.7204301079, "equity": 351881.72043010755, "shareCapital": 0, "retainedEarnings": 350000, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 351881.72043010755, "fcf": 564.5161290322583, "totalCapex": 1317.2043010752686, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5146112846903137, "roe": 0.5361930294906166, "roa": 0.5361930294906161, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 14435.483870967728, "leverage": 7.671428571428564, "workingCapital": -14435.483870967728, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -14999.999999999985, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 366317.20430107566, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-07-08": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1317.2043010752686, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1317.2043010752686, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1317.2043010752686, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 564.5161290322583, "cash": -13870.96774193547, "ppe": 367634.4086021509, "otherNCA": 0, "otherNCL": 0, "currentAssets": -13870.96774193547, "assets": 353763.44086021546, "equity": 353763.4408602151, "shareCapital": 0, "retainedEarnings": 351881.72043010755, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 353763.4408602151, "fcf": 564.5161290322583, "totalCapex": 1317.2043010752686, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5127641651100606, "roe": 0.5333333333333333, "roa": 0.5333333333333327, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 13870.96774193547, "leverage": 7.371428571428564, "workingCapital": -13870.96774193547, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -14435.483870967728, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 367634.4086021509, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-07-15": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1317.2043010752686, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1317.2043010752686, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1317.2043010752686, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 564.5161290322583, "cash": -13306.451612903213, "ppe": 368951.61290322617, "otherNCA": 0, "otherNCL": 0, "currentAssets": -13306.451612903213, "assets": 355645.16129032295, "equity": 355645.16129032266, "shareCapital": 0, "retainedEarnings": 353763.4408602151, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 355645.16129032266, "fcf": 564.5161290322583, "totalCapex": 1317.2043010752686, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5109302580197799, "roe": 0.5305039787798407, "roa": 0.5305039787798402, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 13306.451612903213, "leverage": 7.071428571428564, "workingCapital": -13306.451612903213, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -13870.96774193547, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 368951.61290322617, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-07-22": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1317.2043010752686, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1317.2043010752686, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1317.2043010752686, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 564.5161290322583, "cash": -12741.935483870955, "ppe": 370268.8172043014, "otherNCA": 0, "otherNCL": 0, "currentAssets": -12741.935483870955, "assets": 357526.88172043045, "equity": 357526.8817204302, "shareCapital": 0, "retainedEarnings": 355645.16129032266, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 357526.8817204302, "fcf": 564.5161290322583, "totalCapex": 1317.2043010752686, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5091094221608053, "roe": 0.5277044854881265, "roa": 0.5277044854881262, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 12741.935483870955, "leverage": 6.771428571428564, "workingCapital": -12741.935483870955, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -13306.451612903213, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 370268.8172043014, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-07-29": { "revenue": 806.4516129032263, "growth": -57.14285714285712, "grossMargin": 100, "sga": 0, "da": 0, "capex": 564.5161290322585, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 806.4516129032263, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 806.4516129032263, "ebit": 806.4516129032263, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 806.4516129032263, "tax": 0, "netIncome": 806.4516129032263, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 806.4516129032263, "capexOut": -564.5161290322585, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -564.5161290322585, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 241.9354838709678, "cash": -12499.999999999987, "ppe": 370833.33333333366, "otherNCA": 0, "otherNCL": 0, "currentAssets": -12499.999999999987, "assets": 358333.33333333366, "equity": 358333.33333333343, "shareCapital": 0, "retainedEarnings": 357526.8817204302, "currentYearNetIncome": 806.4516129032263, "dividends": 0, "liabilitiesEquity": 358333.33333333343, "fcf": 241.9354838709678, "totalCapex": 564.5161290322585, "collections": 806.4516129032263, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2176357502992491, "roe": 0.2253098009763425, "roa": 0.22530980097634237, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.99999999999999, "netDebt": 12499.999999999987, "leverage": 15.499999999999975, "workingCapital": -12499.999999999987, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -12741.935483870955, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 370833.33333333366, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-08-01": { "revenue": 1075.268817204301, "growth": 33.33333333333326, "grossMargin": 100, "sga": 0, "da": 0, "capex": 752.6881720430107, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1075.268817204301, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1075.268817204301, "ebit": 1075.268817204301, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1075.268817204301, "tax": 0, "netIncome": 1075.268817204301, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1075.268817204301, "capexOut": -752.6881720430107, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -752.6881720430107, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 322.58064516129036, "cash": -12177.419354838697, "ppe": 371586.0215053767, "otherNCA": 0, "otherNCL": 0, "currentAssets": -12177.419354838697, "assets": 359408.602150538, "equity": 359408.6021505377, "shareCapital": 0, "retainedEarnings": 358333.33333333343, "currentYearNetIncome": 1075.268817204301, "dividends": 0, "liabilitiesEquity": 359408.6021505377, "fcf": 322.58064516129036, "totalCapex": 752.6881720430107, "collections": 1075.268817204301, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2896661597508869, "roe": 0.2996254681647939, "roa": 0.2996254681647937, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.000000000000004, "netDebt": 12177.419354838697, "leverage": 11.324999999999989, "workingCapital": -12177.419354838697, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -12499.999999999987, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 371586.0215053767, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-08-05": { "revenue": 1881.720430107527, "growth": 75, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1317.2043010752686, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1317.2043010752686, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1317.2043010752686, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 564.5161290322583, "cash": -11612.90322580644, "ppe": 372903.2258064519, "otherNCA": 0, "otherNCL": 0, "currentAssets": -11612.90322580644, "assets": 361290.3225806455, "equity": 361290.32258064527, "shareCapital": 0, "retainedEarnings": 359408.6021505377, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 361290.32258064527, "fcf": 564.5161290322583, "totalCapex": 1317.2043010752686, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5055064090991149, "roe": 0.5221932114882505, "roa": 0.5221932114882502, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 11612.90322580644, "leverage": 6.1714285714285655, "workingCapital": -11612.90322580644, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -12177.419354838697, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 372903.2258064519, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-08-12": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1317.2043010752686, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1317.2043010752686, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1317.2043010752686, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 564.5161290322583, "cash": -11048.387096774182, "ppe": 374220.4301075272, "otherNCA": 0, "otherNCL": 0, "currentAssets": -11048.387096774182, "assets": 363172.043010753, "equity": 363172.0430107528, "shareCapital": 0, "retainedEarnings": 361290.32258064527, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 363172.0430107528, "fcf": 564.5161290322583, "totalCapex": 1317.2043010752686, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5037239592703195, "roe": 0.5194805194805193, "roa": 0.5194805194805191, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 11048.387096774182, "leverage": 5.871428571428566, "workingCapital": -11048.387096774182, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -11612.90322580644, "balanceCheck": 1.7462298274040222e-10, "investedCapital": 374220.4301075272, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-08-19": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1317.2043010752686, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1317.2043010752686, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1317.2043010752686, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 564.5161290322583, "cash": -10483.870967741925, "ppe": 375537.63440860243, "otherNCA": 0, "otherNCL": 0, "currentAssets": -10483.870967741925, "assets": 365053.7634408605, "equity": 365053.7634408604, "shareCapital": 0, "retainedEarnings": 363172.0430107528, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 365053.7634408604, "fcf": 564.5161290322583, "totalCapex": 1317.2043010752686, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5019540353519052, "roe": 0.5167958656330747, "roa": 0.5167958656330746, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 10483.870967741925, "leverage": 5.571428571428566, "workingCapital": -10483.870967741925, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -11048.387096774182, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 375537.63440860243, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-08-26": { "revenue": 1612.9032258064517, "growth": -14.28571428571428, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1612.9032258064517, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1612.9032258064517, "ebit": 1612.9032258064517, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1612.9032258064517, "tax": 0, "netIncome": 1612.9032258064517, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1612.9032258064517, "capexOut": -1129.032258064516, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1129.032258064516, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 483.8709677419356, "cash": -9999.999999999989, "ppe": 376666.666666667, "otherNCA": 0, "otherNCL": 0, "currentAssets": -9999.999999999989, "assets": 366666.666666667, "equity": 366666.6666666668, "shareCapital": 0, "retainedEarnings": 365053.7634408604, "currentYearNetIncome": 1612.9032258064517, "dividends": 0, "liabilitiesEquity": 366666.6666666668, "fcf": 483.8709677419356, "totalCapex": 1129.032258064516, "collections": 1612.9032258064517, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4288471160031445, "roe": 0.44085231447465084, "roa": 0.4408523144746507, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.000000000000004, "netDebt": 9999.999999999989, "leverage": 6.199999999999993, "workingCapital": -9999.999999999989, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -10483.870967741925, "balanceCheck": 1.7462298274040222e-10, "investedCapital": 376666.666666667, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-09-01": { "revenue": 277.7777777777777, "growth": -82.77777777777779, "grossMargin": 100, "sga": 0, "da": 0, "capex": 194.44444444444446, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 277.7777777777777, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 277.7777777777777, "ebit": 277.7777777777777, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 277.7777777777777, "tax": 0, "netIncome": 277.7777777777777, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 277.7777777777777, "capexOut": -194.44444444444446, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -194.44444444444446, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 83.33333333333326, "cash": -9916.666666666655, "ppe": 376861.1111111114, "otherNCA": 0, "otherNCL": 0, "currentAssets": -9916.666666666655, "assets": 366944.4444444448, "equity": 366944.44444444455, "shareCapital": 0, "retainedEarnings": 366666.6666666668, "currentYearNetIncome": 277.7777777777777, "dividends": 0, "liabilitiesEquity": 366944.44444444455, "fcf": 83.33333333333326, "totalCapex": 194.44444444444446, "collections": 277.7777777777777, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.07372728278099303, "roe": 0.07572889057175308, "roa": 0.07572889057175304, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.999999999999982, "netDebt": 9916.666666666655, "leverage": 35.69999999999997, "workingCapital": -9916.666666666655, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -9999.999999999989, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 376861.1111111114, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-09-02": { "revenue": 1944.4444444444443, "growth": 600.0000000000001, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1361.111111111111, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -1361.111111111111, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1361.111111111111, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 583.3333333333333, "cash": -9333.333333333321, "ppe": 378222.22222222254, "otherNCA": 0, "otherNCL": 0, "currentAssets": -9333.333333333321, "assets": 368888.8888888892, "equity": 368888.888888889, "shareCapital": 0, "retainedEarnings": 366944.44444444455, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 368888.888888889, "fcf": 583.3333333333333, "totalCapex": 1361.111111111111, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5150277747121358, "roe": 0.528501321253303, "roa": 0.5285013212533026, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30, "netDebt": 9333.333333333321, "leverage": 4.799999999999994, "workingCapital": -9333.333333333321, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -9916.666666666655, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 378222.22222222254, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-09-09": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1361.111111111111, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -1361.111111111111, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1361.111111111111, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 583.3333333333333, "cash": -8749.999999999987, "ppe": 379583.33333333366, "otherNCA": 0, "otherNCL": 0, "currentAssets": -8749.999999999987, "assets": 370833.33333333366, "equity": 370833.33333333343, "shareCapital": 0, "retainedEarnings": 368888.888888889, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 370833.33333333343, "fcf": 583.3333333333333, "totalCapex": 1361.111111111111, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5131776694402693, "roe": 0.5257228689447989, "roa": 0.5257228689447986, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30, "netDebt": 8749.999999999987, "leverage": 4.499999999999994, "workingCapital": -8749.999999999987, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -9333.333333333321, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 379583.33333333366, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-09-16": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1361.111111111111, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -1361.111111111111, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1361.111111111111, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 583.3333333333333, "cash": -8166.666666666654, "ppe": 380944.4444444448, "otherNCA": 0, "otherNCL": 0, "currentAssets": -8166.666666666654, "assets": 372777.77777777816, "equity": 372777.77777777787, "shareCapital": 0, "retainedEarnings": 370833.33333333343, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 372777.77777777787, "fcf": 583.3333333333333, "totalCapex": 1361.111111111111, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.511340808648964, "roe": 0.5229734777736271, "roa": 0.5229734777736267, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30, "netDebt": 8166.666666666654, "leverage": 4.199999999999994, "workingCapital": -8166.666666666654, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -8749.999999999987, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 380944.4444444448, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-09-23": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1361.111111111111, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -1361.111111111111, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1361.111111111111, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 583.3333333333333, "cash": -7583.333333333321, "ppe": 382305.5555555559, "otherNCA": 0, "otherNCL": 0, "currentAssets": -7583.333333333321, "assets": 374722.2222222226, "equity": 374722.2222222223, "shareCapital": 0, "retainedEarnings": 372777.77777777787, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 374722.2222222223, "fcf": 583.3333333333333, "totalCapex": 1361.111111111111, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5095170506241579, "roe": 0.5202526941657374, "roa": 0.5202526941657372, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30, "netDebt": 7583.333333333321, "leverage": 3.899999999999994, "workingCapital": -7583.333333333321, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -8166.666666666654, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 382305.5555555559, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-09-30": { "revenue": 277.7777777777774, "growth": -85.71428571428574, "grossMargin": 100, "sga": 0, "da": 0, "capex": 194.44444444444434, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 277.7777777777774, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 277.7777777777774, "ebit": 277.7777777777774, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 277.7777777777774, "tax": 0, "netIncome": 277.7777777777774, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 277.7777777777774, "capexOut": -194.44444444444434, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -194.44444444444434, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 83.33333333333303, "cash": -7499.999999999988, "ppe": 382500.00000000035, "otherNCA": 0, "otherNCL": 0, "currentAssets": -7499.999999999988, "assets": 375000.00000000035, "equity": 375000.00000000006, "shareCapital": 0, "retainedEarnings": 374722.2222222223, "currentYearNetIncome": 277.7777777777774, "dividends": 0, "liabilitiesEquity": 375000.00000000006, "fcf": 83.33333333333303, "totalCapex": 194.44444444444434, "collections": 277.7777777777774, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.07264010460175045, "roe": 0.07410151908114104, "roa": 0.07410151908114099, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.999999999999932, "netDebt": 7499.999999999988, "leverage": 26.999999999999996, "workingCapital": -7499.999999999988, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -7583.333333333321, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 382500.00000000035, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-10-01": { "revenue": 1612.9032258064517, "growth": 480.6451612903235, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1612.9032258064517, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1612.9032258064517, "ebit": 1612.9032258064517, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1612.9032258064517, "tax": 0, "netIncome": 1612.9032258064517, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1612.9032258064517, "capexOut": -1129.032258064516, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1129.032258064516, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 483.8709677419356, "cash": -7016.129032258053, "ppe": 383629.0322580649, "otherNCA": 0, "otherNCL": 0, "currentAssets": -7016.129032258053, "assets": 376612.90322580683, "equity": 376612.9032258065, "shareCapital": 0, "retainedEarnings": 375000.00000000006, "currentYearNetIncome": 1612.9032258064517, "dividends": 0, "liabilitiesEquity": 376612.9032258065, "fcf": 483.8709677419356, "totalCapex": 1129.032258064516, "collections": 1612.9032258064517, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.421052631578947, "roe": 0.4291845493562232, "roa": 0.42918454935622274, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.000000000000004, "netDebt": 7016.129032258053, "leverage": 4.3499999999999925, "workingCapital": -7016.129032258053, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -7499.999999999988, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 383629.0322580649, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-10-07": { "revenue": 1881.720430107527, "growth": 16.66666666666665, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1317.2043010752686, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1317.2043010752686, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1317.2043010752686, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 564.5161290322583, "cash": -6451.612903225794, "ppe": 384946.23655914015, "otherNCA": 0, "otherNCL": 0, "currentAssets": -6451.612903225794, "assets": 378494.6236559143, "equity": 378494.62365591404, "shareCapital": 0, "retainedEarnings": 376612.9032258065, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 378494.62365591404, "fcf": 564.5161290322583, "totalCapex": 1317.2043010752686, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.489664579762862, "roe": 0.4983980064079743, "roa": 0.49839800640797394, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 6451.612903225794, "leverage": 3.428571428571422, "workingCapital": -6451.612903225794, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -7016.129032258053, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 384946.23655914015, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-10-14": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1317.2043010752686, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1317.2043010752686, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1317.2043010752686, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 564.5161290322583, "cash": -5887.096774193536, "ppe": 386263.4408602154, "otherNCA": 0, "otherNCL": 0, "currentAssets": -5887.096774193536, "assets": 380376.3440860219, "equity": 380376.3440860216, "shareCapital": 0, "retainedEarnings": 378494.62365591404, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 380376.3440860216, "fcf": 564.5161290322583, "totalCapex": 1317.2043010752686, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4879919132768652, "roe": 0.49592631951824295, "roa": 0.4959263195182425, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 5887.096774193536, "leverage": 3.128571428571422, "workingCapital": -5887.096774193536, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -6451.612903225794, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 386263.4408602154, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-10-21": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1317.2043010752686, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1317.2043010752686, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1317.2043010752686, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 564.5161290322583, "cash": -5322.580645161277, "ppe": 387580.64516129065, "otherNCA": 0, "otherNCL": 0, "currentAssets": -5322.580645161277, "assets": 382258.0645161294, "equity": 382258.06451612915, "shareCapital": 0, "retainedEarnings": 380376.3440860216, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 382258.06451612915, "fcf": 564.5161290322583, "totalCapex": 1317.2043010752686, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.48633063535623683, "roe": 0.49347902714134634, "roa": 0.493479027141346, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 5322.580645161277, "leverage": 2.8285714285714216, "workingCapital": -5322.580645161277, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -5887.096774193536, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 387580.64516129065, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-10-28": { "revenue": 1075.2688172043008, "growth": -42.85714285714287, "grossMargin": 100, "sga": 0, "da": 0, "capex": 752.688172043011, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1075.2688172043008, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1075.2688172043008, "ebit": 1075.2688172043008, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1075.2688172043008, "tax": 0, "netIncome": 1075.2688172043008, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1075.2688172043008, "capexOut": -752.688172043011, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -752.688172043011, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 322.5806451612898, "cash": -4999.999999999987, "ppe": 388333.33333333366, "otherNCA": 0, "otherNCL": 0, "currentAssets": -4999.999999999987, "assets": 383333.33333333366, "equity": 383333.33333333343, "shareCapital": 0, "retainedEarnings": 382258.06451612915, "currentYearNetIncome": 1075.2688172043008, "dividends": 0, "liabilitiesEquity": 383333.33333333343, "fcf": 322.5806451612898, "totalCapex": 752.688172043011, "collections": 1075.2688172043008, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.27716186252771585, "roe": 0.28089887640449424, "roa": 0.28089887640449407, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.99999999999996, "netDebt": 4999.999999999987, "leverage": 4.649999999999989, "workingCapital": -4999.999999999987, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -5322.580645161277, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 388333.33333333366, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-11-01": { "revenue": 833.3333333333334, "growth": -22.499999999999975, "grossMargin": 100, "sga": 0, "da": 0, "capex": 583.3333333333334, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 833.3333333333334, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 833.3333333333334, "ebit": 833.3333333333334, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 833.3333333333334, "tax": 0, "netIncome": 833.3333333333334, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 833.3333333333334, "capexOut": -583.3333333333334, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -583.3333333333334, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 250, "cash": -4749.999999999987, "ppe": 388916.666666667, "otherNCA": 0, "otherNCL": 0, "currentAssets": -4749.999999999987, "assets": 384166.666666667, "equity": 384166.66666666674, "shareCapital": 0, "retainedEarnings": 383333.33333333343, "currentYearNetIncome": 833.3333333333334, "dividends": 0, "liabilitiesEquity": 384166.66666666674, "fcf": 250, "totalCapex": 583.3333333333334, "collections": 833.3333333333334, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2144312211858045, "roe": 0.2171552660152008, "roa": 0.21715526601520066, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30, "netDebt": 4749.999999999987, "leverage": 5.699999999999984, "workingCapital": -4749.999999999987, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -4999.999999999987, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 388916.666666667, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-11-04": { "revenue": 1944.4444444444446, "growth": 133.33333333333334, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1361.1111111111109, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -1361.1111111111109, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1361.1111111111109, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 583.3333333333337, "cash": -4166.666666666653, "ppe": 390277.7777777781, "otherNCA": 0, "otherNCL": 0, "currentAssets": -4166.666666666653, "assets": 386111.1111111115, "equity": 386111.1111111112, "shareCapital": 0, "retainedEarnings": 384166.66666666674, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 386111.1111111112, "fcf": 583.3333333333337, "totalCapex": 1361.1111111111109, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.49909094149941136, "roe": 0.5048683736025963, "roa": 0.5048683736025961, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.000000000000014, "netDebt": 4166.666666666653, "leverage": 2.1428571428571357, "workingCapital": -4166.666666666653, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -4749.999999999987, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 390277.7777777781, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-11-11": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1361.1111111111109, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -1361.1111111111109, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1361.1111111111109, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 583.3333333333337, "cash": -3583.3333333333194, "ppe": 391638.8888888892, "otherNCA": 0, "otherNCL": 0, "currentAssets": -3583.3333333333194, "assets": 388055.5555555559, "equity": 388055.5555555556, "shareCapital": 0, "retainedEarnings": 386111.1111111112, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 388055.5555555556, "fcf": 583.3333333333337, "totalCapex": 1361.1111111111109, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4973533695690784, "roe": 0.5023322569070685, "roa": 0.5023322569070681, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.000000000000014, "netDebt": 3583.3333333333194, "leverage": 1.8428571428571356, "workingCapital": -3583.3333333333194, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -4166.666666666653, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 391638.8888888892, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-11-18": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1361.1111111111109, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -1361.1111111111109, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1361.1111111111109, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 583.3333333333337, "cash": -2999.9999999999854, "ppe": 393000.00000000035, "otherNCA": 0, "otherNCL": 0, "currentAssets": -2999.9999999999854, "assets": 390000.00000000035, "equity": 390000.00000000006, "shareCapital": 0, "retainedEarnings": 388055.5555555556, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 390000.00000000006, "fcf": 583.3333333333337, "totalCapex": 1361.1111111111109, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.49562785428541045, "roe": 0.49982149232416984, "roa": 0.49982149232416956, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.000000000000014, "netDebt": 2999.9999999999854, "leverage": 1.5428571428571354, "workingCapital": -2999.9999999999854, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -3583.3333333333194, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 393000.00000000035, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-11-25": { "revenue": 1666.666666666667, "growth": -14.28571428571428, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1166.666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1666.666666666667, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1666.666666666667, "ebit": 1666.666666666667, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1666.666666666667, "tax": 0, "netIncome": 1666.666666666667, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1666.666666666667, "capexOut": -1166.666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1166.666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 500, "cash": -2499.9999999999854, "ppe": 394166.66666666704, "otherNCA": 0, "otherNCL": 0, "currentAssets": -2499.9999999999854, "assets": 391666.66666666704, "equity": 391666.66666666674, "shareCapital": 0, "retainedEarnings": 390000.00000000006, "currentYearNetIncome": 1666.666666666667, "dividends": 0, "liabilitiesEquity": 391666.66666666674, "fcf": 500, "totalCapex": 1166.666666666667, "collections": 1666.666666666667, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.423459665466864, "roe": 0.42643923240938164, "roa": 0.4264392324093813, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.999999999999993, "netDebt": 2499.9999999999854, "leverage": 1.499999999999991, "workingCapital": -2499.9999999999854, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -2999.9999999999854, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 394166.66666666704, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-12-01": { "revenue": 268.8172043010752, "growth": -83.87096774193549, "grossMargin": 100, "sga": 0, "da": 0, "capex": 188.1720430107527, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 268.8172043010752, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 268.8172043010752, "ebit": 268.8172043010752, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 268.8172043010752, "tax": 0, "netIncome": 268.8172043010752, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 268.8172043010752, "capexOut": -188.1720430107527, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -188.1720430107527, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 80.6451612903225, "cash": -2419.354838709663, "ppe": 394354.8387096778, "otherNCA": 0, "otherNCL": 0, "currentAssets": -2419.354838709663, "assets": 391935.48387096816, "equity": 391935.4838709678, "shareCapital": 0, "retainedEarnings": 391666.66666666674, "currentYearNetIncome": 268.8172043010752, "dividends": 0, "liabilitiesEquity": 391935.4838709678, "fcf": 80.6451612903225, "totalCapex": 188.1720430107527, "collections": 268.8172043010752, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.06818259298401111, "roe": 0.06861063464837047, "roa": 0.06861063464837042, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.999999999999975, "netDebt": 2419.354838709663, "leverage": 8.999999999999948, "workingCapital": -2419.354838709663, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -2499.9999999999854, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 394354.8387096778, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-12-02": { "revenue": 1881.7204301075267, "growth": 600.0000000000001, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1317.2043010752689, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -1317.2043010752689, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1317.2043010752689, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 564.5161290322578, "cash": -1854.8387096774052, "ppe": 395672.04301075306, "otherNCA": 0, "otherNCL": 0, "currentAssets": -1854.8387096774052, "assets": 393817.20430107566, "equity": 393817.20430107537, "shareCapital": 0, "retainedEarnings": 391935.4838709678, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 393817.20430107537, "fcf": 564.5161290322578, "totalCapex": 1317.2043010752689, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4763687093810604, "roe": 0.47895997263085854, "roa": 0.4789599726308582, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.99999999999999, "netDebt": 1854.8387096774052, "leverage": 0.9857142857142783, "workingCapital": -1854.8387096774052, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -2419.354838709663, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 395672.04301075306, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-12-09": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1317.2043010752689, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -1317.2043010752689, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1317.2043010752689, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 564.5161290322578, "cash": -1290.3225806451474, "ppe": 396989.2473118283, "otherNCA": 0, "otherNCL": 0, "currentAssets": -1290.3225806451474, "assets": 395698.92473118316, "equity": 395698.9247311829, "shareCapital": 0, "retainedEarnings": 393817.20430107537, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 395698.9247311829, "fcf": 564.5161290322578, "totalCapex": 1317.2043010752689, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.47478549869433945, "roe": 0.47667688117126295, "roa": 0.4766768811712626, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.99999999999999, "netDebt": 1290.3225806451474, "leverage": 0.6857142857142784, "workingCapital": -1290.3225806451474, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -1854.8387096774052, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 396989.2473118283, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-12-16": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1317.2043010752689, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -1317.2043010752689, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1317.2043010752689, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 564.5161290322578, "cash": -725.8064516128895, "ppe": 398306.45161290356, "otherNCA": 0, "otherNCL": 0, "currentAssets": -725.8064516128895, "assets": 397580.64516129065, "equity": 397580.6451612905, "shareCapital": 0, "retainedEarnings": 395698.9247311829, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 397580.6451612905, "fcf": 564.5161290322578, "totalCapex": 1317.2043010752689, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4732127767449716, "roe": 0.47441545238902044, "roa": 0.4744154523890203, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.99999999999999, "netDebt": 725.8064516128895, "leverage": 0.38571428571427846, "workingCapital": -725.8064516128895, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -1290.3225806451474, "balanceCheck": 1.7462298274040222e-10, "investedCapital": 398306.45161290356, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-12-23": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1317.2043010752689, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -1317.2043010752689, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1317.2043010752689, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 564.5161290322578, "cash": -161.2903225806317, "ppe": 399623.6559139788, "otherNCA": 0, "otherNCL": 0, "currentAssets": -161.2903225806317, "assets": 399462.3655913982, "equity": 399462.36559139803, "shareCapital": 0, "retainedEarnings": 397580.6451612905, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 399462.36559139803, "fcf": 564.5161290322578, "totalCapex": 1317.2043010752689, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.471650439645588, "roe": 0.47217537942664395, "roa": 0.47217537942664367, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.99999999999999, "netDebt": 161.2903225806317, "leverage": 0.08571428571427857, "workingCapital": -161.2903225806317, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -725.8064516128895, "balanceCheck": 1.7462298274040222e-10, "investedCapital": 399623.6559139788, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2030-12-30": { "revenue": 537.6344086021509, "growth": -71.4285714285714, "grossMargin": 100, "sga": 0, "da": 0, "capex": 376.344086021506, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 537.6344086021509, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 537.6344086021509, "ebit": 537.6344086021509, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 537.6344086021509, "tax": 0, "netIncome": 537.6344086021509, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 537.6344086021509, "capexOut": -376.344086021506, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -376.344086021506, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 161.2903225806449, "cash": 1.318767317570746e-11, "ppe": 400000.00000000035, "otherNCA": 0, "otherNCL": 0, "currentAssets": 1.318767317570746e-11, "assets": 400000.00000000035, "equity": 400000.0000000002, "shareCapital": 0, "retainedEarnings": 399462.36559139803, "currentYearNetIncome": 537.6344086021509, "dividends": 0, "liabilitiesEquity": 400000.0000000002, "fcf": 161.2903225806449, "totalCapex": 376.344086021506, "collections": 537.6344086021509, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.13447186176292608, "roe": 0.1344989912575656, "roa": 0.13449899125756554, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.999999999999932, "netDebt": -1.318767317570746e-11, "leverage": -2.452907210681586e-14, "workingCapital": 1.318767317570746e-11, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -161.2903225806317, "balanceCheck": 1.7462298274040222e-10, "investedCapital": 400000.00000000035, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-01-01": { "revenue": 1344.0860215053765, "growth": 149.99999999999986, "grossMargin": 100, "sga": 0, "da": 0, "capex": 672.0430107526882, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1344.0860215053765, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1344.0860215053765, "ebit": 1344.0860215053765, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1344.0860215053765, "tax": 0, "netIncome": 1344.0860215053765, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1344.0860215053765, "capexOut": -672.0430107526882, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -672.0430107526882, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 672.0430107526882, "cash": 672.0430107527014, "ppe": 400672.04301075306, "otherNCA": 0, "otherNCL": 0, "currentAssets": 672.0430107527014, "assets": 401344.08602150576, "equity": 401344.0860215055, "shareCapital": 0, "retainedEarnings": 400000.0000000002, "currentYearNetIncome": 1344.0860215053765, "dividends": 0, "liabilitiesEquity": 401344.0860215055, "fcf": 672.0430107526882, "totalCapex": 672.0430107526882, "collections": 1344.0860215053765, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.33573946617424855, "roe": 0.3354579000335457, "roa": 0.33545790003354553, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -672.0430107527014, "leverage": -0.5000000000000098, "workingCapital": 672.0430107527014, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 1.318767317570746e-11, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 400672.04301075306, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-01-06": { "revenue": 1881.720430107527, "growth": 39.99999999999999, "grossMargin": 100, "sga": 0, "da": 0, "capex": 940.8602150537635, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -940.8602150537635, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -940.8602150537635, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 940.8602150537635, "cash": 1612.903225806465, "ppe": 401612.90322580683, "otherNCA": 0, "otherNCL": 0, "currentAssets": 1612.903225806465, "assets": 403225.8064516133, "equity": 403225.8064516131, "shareCapital": 0, "retainedEarnings": 401344.0860215055, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 403225.8064516131, "fcf": 940.8602150537635, "totalCapex": 940.8602150537635, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.46909029988272705, "roe": 0.46775810223855646, "roa": 0.46775810223855613, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -1612.903225806465, "leverage": -0.8571428571428642, "workingCapital": 1612.903225806465, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 672.0430107527014, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 401612.90322580683, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-01-13": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 940.8602150537635, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -940.8602150537635, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -940.8602150537635, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 940.8602150537635, "cash": 2553.7634408602285, "ppe": 402553.7634408606, "otherNCA": 0, "otherNCL": 0, "currentAssets": 2553.7634408602285, "assets": 405107.5268817208, "equity": 405107.52688172064, "shareCapital": 0, "retainedEarnings": 403225.8064516131, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 405107.52688172064, "fcf": 940.8602150537635, "totalCapex": 940.8602150537635, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4679926458298508, "roe": 0.46558031260392396, "roa": 0.46558031260392374, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -2553.7634408602285, "leverage": -1.3571428571428643, "workingCapital": 2553.7634408602285, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 1612.903225806465, "balanceCheck": 1.7462298274040222e-10, "investedCapital": 402553.7634408606, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-01-20": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 940.8602150537635, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -940.8602150537635, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -940.8602150537635, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 940.8602150537635, "cash": 3494.623655913992, "ppe": 403494.6236559144, "otherNCA": 0, "otherNCL": 0, "currentAssets": 3494.623655913992, "assets": 406989.24731182837, "equity": 406989.2473118282, "shareCapital": 0, "retainedEarnings": 405107.52688172064, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 406989.2473118282, "fcf": 940.8602150537635, "totalCapex": 940.8602150537635, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.46690011672502874, "roe": 0.4634227077126777, "roa": 0.46342270771267746, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -3494.623655913992, "leverage": -1.8571428571428643, "workingCapital": 3494.623655913992, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 2553.7634408602285, "balanceCheck": 1.7462298274040222e-10, "investedCapital": 403494.6236559144, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-01-27": { "revenue": 1344.0860215053763, "growth": -28.57142857142858, "grossMargin": 100, "sga": 0, "da": 0, "capex": 672.0430107526881, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1344.0860215053763, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1344.0860215053763, "ebit": 1344.0860215053763, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1344.0860215053763, "tax": 0, "netIncome": 1344.0860215053763, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1344.0860215053763, "capexOut": -672.0430107526881, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -672.0430107526881, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 672.0430107526881, "cash": 4166.666666666681, "ppe": 404166.6666666671, "otherNCA": 0, "otherNCL": 0, "currentAssets": 4166.666666666681, "assets": 408333.3333333338, "equity": 408333.33333333355, "shareCapital": 0, "retainedEarnings": 406989.2473118282, "currentYearNetIncome": 1344.0860215053763, "dividends": 0, "liabilitiesEquity": 408333.33333333355, "fcf": 672.0430107526881, "totalCapex": 672.0430107526881, "collections": 1344.0860215053763, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3328340822100179, "roe": 0.32970656116056696, "roa": 0.32970656116056674, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -4166.666666666681, "leverage": -3.1000000000000107, "workingCapital": 4166.666666666681, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 3494.623655913992, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 404166.6666666671, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-02-01": { "revenue": 595.2380952380953, "growth": -55.71428571428571, "grossMargin": 100, "sga": 0, "da": 0, "capex": 297.61904761904765, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 595.2380952380953, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 595.2380952380953, "ebit": 595.2380952380953, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 595.2380952380953, "tax": 0, "netIncome": 595.2380952380953, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 595.2380952380953, "capexOut": -297.61904761904765, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -297.61904761904765, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 297.61904761904765, "cash": 4464.285714285728, "ppe": 404464.28571428615, "otherNCA": 0, "otherNCL": 0, "currentAssets": 4464.285714285728, "assets": 408928.5714285719, "equity": 408928.57142857165, "shareCapital": 0, "retainedEarnings": 408333.33333333355, "currentYearNetIncome": 595.2380952380953, "dividends": 0, "liabilitiesEquity": 408928.57142857165, "fcf": 297.61904761904765, "totalCapex": 297.61904761904765, "collections": 595.2380952380953, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.14722119985277868, "roe": 0.14566642388929346, "roa": 0.14566642388929338, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -4464.285714285728, "leverage": -7.500000000000023, "workingCapital": 4464.285714285728, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 4166.666666666681, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 404464.28571428615, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-02-03": { "revenue": 2083.3333333333335, "growth": 250, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1041.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 2083.3333333333335, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 2083.3333333333335, "ebit": 2083.3333333333335, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 2083.3333333333335, "tax": 0, "netIncome": 2083.3333333333335, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 2083.3333333333335, "capexOut": -1041.6666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1041.6666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 1041.6666666666667, "cash": 5505.952380952395, "ppe": 405505.95238095283, "otherNCA": 0, "otherNCL": 0, "currentAssets": 5505.952380952395, "assets": 411011.9047619052, "equity": 411011.90476190497, "shareCapital": 0, "retainedEarnings": 408928.57142857165, "currentYearNetIncome": 2083.3333333333335, "dividends": 0, "liabilitiesEquity": 411011.90476190497, "fcf": 1041.6666666666667, "totalCapex": 1041.6666666666667, "collections": 2083.3333333333335, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5144221936432108, "roe": 0.5081669691470052, "roa": 0.5081669691470049, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -5505.952380952395, "leverage": -2.6428571428571495, "workingCapital": 5505.952380952395, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 4464.285714285728, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 405505.95238095283, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-02-10": { "revenue": 2083.3333333333335, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1041.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 2083.3333333333335, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 2083.3333333333335, "ebit": 2083.3333333333335, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 2083.3333333333335, "tax": 0, "netIncome": 2083.3333333333335, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 2083.3333333333335, "capexOut": -1041.6666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1041.6666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 1041.6666666666667, "cash": 6547.619047619062, "ppe": 406547.6190476195, "otherNCA": 0, "otherNCL": 0, "currentAssets": 6547.619047619062, "assets": 413095.2380952386, "equity": 413095.2380952383, "shareCapital": 0, "retainedEarnings": 411011.90476190497, "currentYearNetIncome": 2083.3333333333335, "dividends": 0, "liabilitiesEquity": 413095.2380952383, "fcf": 1041.6666666666667, "totalCapex": 1041.6666666666667, "collections": 2083.3333333333335, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5131024372365763, "roe": 0.5055976886962801, "roa": 0.5055976886962796, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -6547.619047619062, "leverage": -3.1428571428571495, "workingCapital": 6547.619047619062, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 5505.952380952395, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 406547.6190476195, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-02-17": { "revenue": 2083.3333333333335, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1041.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 2083.3333333333335, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 2083.3333333333335, "ebit": 2083.3333333333335, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 2083.3333333333335, "tax": 0, "netIncome": 2083.3333333333335, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 2083.3333333333335, "capexOut": -1041.6666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1041.6666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 1041.6666666666667, "cash": 7589.285714285729, "ppe": 407589.2857142862, "otherNCA": 0, "otherNCL": 0, "currentAssets": 7589.285714285729, "assets": 415178.57142857194, "equity": 415178.5714285716, "shareCapital": 0, "retainedEarnings": 413095.2380952383, "currentYearNetIncome": 2083.3333333333335, "dividends": 0, "liabilitiesEquity": 415178.5714285716, "fcf": 1041.6666666666667, "totalCapex": 1041.6666666666667, "collections": 2083.3333333333335, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5117894352038013, "roe": 0.5030542579949693, "roa": 0.5030542579949688, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -7589.285714285729, "leverage": -3.64285714285715, "workingCapital": 7589.285714285729, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 6547.619047619062, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 407589.2857142862, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-02-24": { "revenue": 1488.0952380952385, "growth": -28.57142857142856, "grossMargin": 100, "sga": 0, "da": 0, "capex": 744.0476190476193, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1488.0952380952385, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1488.0952380952385, "ebit": 1488.0952380952385, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1488.0952380952385, "tax": 0, "netIncome": 1488.0952380952385, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1488.0952380952385, "capexOut": -744.0476190476193, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -744.0476190476193, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 744.0476190476193, "cash": 8333.333333333348, "ppe": 408333.33333333384, "otherNCA": 0, "otherNCL": 0, "currentAssets": 8333.333333333348, "assets": 416666.6666666672, "equity": 416666.66666666686, "shareCapital": 0, "retainedEarnings": 415178.5714285716, "currentYearNetIncome": 1488.0952380952385, "dividends": 0, "liabilitiesEquity": 416666.66666666686, "fcf": 744.0476190476193, "totalCapex": 744.0476190476193, "collections": 1488.0952380952385, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.36476381542950903, "roe": 0.3577817531305903, "roa": 0.35778175313059, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -8333.333333333348, "leverage": -5.6000000000000085, "workingCapital": 8333.333333333348, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 7589.285714285729, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 408333.33333333384, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-03-01": { "revenue": 537.6344086021504, "growth": -63.8709677419355, "grossMargin": 100, "sga": 0, "da": 0, "capex": 268.8172043010752, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 537.6344086021504, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 537.6344086021504, "ebit": 537.6344086021504, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 537.6344086021504, "tax": 0, "netIncome": 537.6344086021504, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 537.6344086021504, "capexOut": -268.8172043010752, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -268.8172043010752, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 268.8172043010752, "cash": 8602.150537634423, "ppe": 408602.1505376349, "otherNCA": 0, "otherNCL": 0, "currentAssets": 8602.150537634423, "assets": 417204.30107526935, "equity": 417204.301075269, "shareCapital": 0, "retainedEarnings": 416666.66666666686, "currentYearNetIncome": 537.6344086021504, "dividends": 0, "liabilitiesEquity": 417204.301075269, "fcf": 268.8172043010752, "totalCapex": 268.8172043010752, "collections": 537.6344086021504, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.13162224415926274, "roe": 0.1289490651192778, "roa": 0.1289490651192777, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -8602.150537634423, "leverage": -16.000000000000032, "workingCapital": 8602.150537634423, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 8333.333333333348, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 408602.1505376349, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-03-03": { "revenue": 1881.7204301075267, "growth": 250.00000000000006, "grossMargin": 100, "sga": 0, "da": 0, "capex": 940.8602150537633, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -940.8602150537633, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -940.8602150537633, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 940.8602150537633, "cash": 9543.010752688186, "ppe": 409543.0107526887, "otherNCA": 0, "otherNCL": 0, "currentAssets": 9543.010752688186, "assets": 419086.02150537685, "equity": 419086.02150537656, "shareCapital": 0, "retainedEarnings": 417204.301075269, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 419086.02150537656, "fcf": 940.8602150537633, "totalCapex": 940.8602150537633, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.45999671430918293, "roe": 0.4500160720025712, "roa": 0.4500160720025709, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -9543.010752688186, "leverage": -5.071428571428579, "workingCapital": 9543.010752688186, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 8602.150537634423, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 409543.0107526887, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-03-10": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 940.8602150537633, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -940.8602150537633, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -940.8602150537633, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 940.8602150537633, "cash": 10483.870967741948, "ppe": 410483.87096774246, "otherNCA": 0, "otherNCL": 0, "currentAssets": 10483.870967741948, "assets": 420967.7419354844, "equity": 420967.7419354841, "shareCapital": 0, "retainedEarnings": 419086.02150537656, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 420967.7419354841, "fcf": 940.8602150537633, "totalCapex": 940.8602150537633, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.45894115718734574, "roe": 0.4479999999999997, "roa": 0.44799999999999945, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -10483.870967741948, "leverage": -5.571428571428579, "workingCapital": 10483.870967741948, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 9543.010752688186, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 410483.87096774246, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-03-17": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 940.8602150537633, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -940.8602150537633, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -940.8602150537633, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 940.8602150537633, "cash": 11424.731182795711, "ppe": 411424.73118279624, "otherNCA": 0, "otherNCL": 0, "currentAssets": 11424.731182795711, "assets": 422849.46236559196, "equity": 422849.46236559167, "shareCapital": 0, "retainedEarnings": 420967.7419354841, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 422849.46236559167, "fcf": 940.8602150537633, "totalCapex": 940.8602150537633, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4578904333605881, "roe": 0.446001911436763, "roa": 0.44600191143676265, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -11424.731182795711, "leverage": -6.071428571428578, "workingCapital": 11424.731182795711, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 10483.870967741948, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 411424.73118279624, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-03-24": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 940.8602150537633, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -940.8602150537633, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -940.8602150537633, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 940.8602150537633, "cash": 12365.591397849474, "ppe": 412365.59139785, "otherNCA": 0, "otherNCL": 0, "currentAssets": 12365.591397849474, "assets": 424731.1827956995, "equity": 424731.1827956992, "shareCapital": 0, "retainedEarnings": 422849.46236559167, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 424731.1827956992, "fcf": 940.8602150537633, "totalCapex": 940.8602150537633, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4568445097079452, "roe": 0.44402156676181376, "roa": 0.44402156676181354, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -12365.591397849474, "leverage": -6.571428571428578, "workingCapital": 12365.591397849474, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 11424.731182795711, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 412365.59139785, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-03-31": { "revenue": 268.8172043010745, "growth": -85.71428571428575, "grossMargin": 100, "sga": 0, "da": 0, "capex": 134.40860215053726, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 268.8172043010745, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 268.8172043010745, "ebit": 268.8172043010745, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 268.8172043010745, "tax": 0, "netIncome": 268.8172043010745, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 268.8172043010745, "capexOut": -134.40860215053726, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -134.40860215053726, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 134.40860215053726, "cash": 12500.000000000011, "ppe": 412500.0000000006, "otherNCA": 0, "otherNCL": 0, "currentAssets": 12500.000000000011, "assets": 425000.0000000006, "equity": 425000.0000000003, "shareCapital": 0, "retainedEarnings": 424731.1827956992, "currentYearNetIncome": 268.8172043010745, "dividends": 0, "liabilitiesEquity": 425000.0000000003, "fcf": 134.40860215053726, "totalCapex": 134.40860215053726, "collections": 268.8172043010745, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.06517842594101325, "roe": 0.06327111673521016, "roa": 0.06327111673521012, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -12500.000000000011, "leverage": -46.50000000000017, "workingCapital": 12500.000000000011, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 12365.591397849474, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 412500.0000000006, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-04-01": { "revenue": 1666.6666666666667, "growth": 520.0000000000017, "grossMargin": 100, "sga": 0, "da": 0, "capex": 833.3333333333334, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1666.6666666666667, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1666.6666666666667, "ebit": 1666.6666666666667, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1666.6666666666667, "tax": 0, "netIncome": 1666.6666666666667, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1666.6666666666667, "capexOut": -833.3333333333334, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -833.3333333333334, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 833.3333333333334, "cash": 13333.333333333345, "ppe": 413333.3333333339, "otherNCA": 0, "otherNCL": 0, "currentAssets": 13333.333333333345, "assets": 426666.66666666727, "equity": 426666.666666667, "shareCapital": 0, "retainedEarnings": 425000.0000000003, "currentYearNetIncome": 1666.6666666666667, "dividends": 0, "liabilitiesEquity": 426666.666666667, "fcf": 833.3333333333334, "totalCapex": 833.3333333333334, "collections": 1666.6666666666667, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4036326942482336, "roe": 0.3913894324853227, "roa": 0.3913894324853224, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -13333.333333333345, "leverage": -8.000000000000007, "workingCapital": 13333.333333333345, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 12500.000000000011, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 413333.3333333339, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-04-07": { "revenue": 1944.4444444444446, "growth": 16.666666666666675, "grossMargin": 100, "sga": 0, "da": 0, "capex": 972.2222222222223, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -972.2222222222223, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -972.2222222222223, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 972.2222222222223, "cash": 14305.555555555567, "ppe": 414305.55555555614, "otherNCA": 0, "otherNCL": 0, "currentAssets": 14305.555555555567, "assets": 428611.1111111117, "equity": 428611.1111111114, "shareCapital": 0, "retainedEarnings": 426666.666666667, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 428611.1111111114, "fcf": 972.2222222222223, "totalCapex": 972.2222222222223, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.46987749622419805, "roe": 0.45469308216953525, "roa": 0.454693082169535, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -14305.555555555567, "leverage": -7.357142857142863, "workingCapital": 14305.555555555567, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 13333.333333333345, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 414305.55555555614, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-04-14": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 972.2222222222223, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -972.2222222222223, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -972.2222222222223, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 972.2222222222223, "cash": 15277.77777777779, "ppe": 415277.7777777784, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15277.77777777779, "assets": 430555.5555555562, "equity": 430555.55555555585, "shareCapital": 0, "retainedEarnings": 428611.1111111114, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 430555.55555555585, "fcf": 972.2222222222223, "totalCapex": 972.2222222222223, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4687761593838935, "roe": 0.4526349822179112, "roa": 0.45263498221791076, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -15277.77777777779, "leverage": -7.857142857142863, "workingCapital": 15277.77777777779, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 14305.555555555567, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 415277.7777777784, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-04-21": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 972.2222222222223, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -972.2222222222223, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -972.2222222222223, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 972.2222222222223, "cash": 16250.000000000013, "ppe": 416250.00000000064, "otherNCA": 0, "otherNCL": 0, "currentAssets": 16250.000000000013, "assets": 432500.00000000064, "equity": 432500.0000000003, "shareCapital": 0, "retainedEarnings": 430555.55555555585, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 432500.0000000003, "fcf": 972.2222222222223, "totalCapex": 972.2222222222223, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.46767997327542943, "roe": 0.45059542967492733, "roa": 0.4505954296749269, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -16250.000000000013, "leverage": -8.357142857142863, "workingCapital": 16250.000000000013, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15277.77777777779, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 416250.00000000064, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-04-28": { "revenue": 833.3333333333339, "growth": -57.14285714285712, "grossMargin": 100, "sga": 0, "da": 0, "capex": 416.66666666666697, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 833.3333333333339, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 833.3333333333339, "ebit": 833.3333333333339, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 833.3333333333339, "tax": 0, "netIncome": 833.3333333333339, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 833.3333333333339, "capexOut": -416.66666666666697, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -416.66666666666697, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 416.66666666666697, "cash": 16666.66666666668, "ppe": 416666.6666666673, "otherNCA": 0, "otherNCL": 0, "currentAssets": 16666.66666666668, "assets": 433333.333333334, "equity": 433333.3333333336, "shareCapital": 0, "retainedEarnings": 432500.0000000003, "currentYearNetIncome": 833.3333333333339, "dividends": 0, "liabilitiesEquity": 433333.3333333336, "fcf": 416.66666666666697, "totalCapex": 416.66666666666697, "collections": 833.3333333333339, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.20010005002501235, "roe": 0.192492781520693, "roa": 0.19249278152069282, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -16666.66666666668, "leverage": -20, "workingCapital": 16666.66666666668, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 16250.000000000013, "balanceCheck": 4.0745362639427185e-10, "investedCapital": 416666.6666666673, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-05-01": { "revenue": 1075.268817204301, "growth": 29.032258064516036, "grossMargin": 100, "sga": 0, "da": 0, "capex": 537.6344086021505, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1075.268817204301, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1075.268817204301, "ebit": 1075.268817204301, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1075.268817204301, "tax": 0, "netIncome": 1075.268817204301, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1075.268817204301, "capexOut": -537.6344086021505, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -537.6344086021505, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 537.6344086021505, "cash": 17204.301075268828, "ppe": 417204.30107526947, "otherNCA": 0, "otherNCL": 0, "currentAssets": 17204.301075268828, "assets": 434408.6021505383, "equity": 434408.6021505379, "shareCapital": 0, "retainedEarnings": 433333.3333333336, "currentYearNetIncome": 1075.268817204301, "dividends": 0, "liabilitiesEquity": 434408.6021505379, "fcf": 537.6344086021505, "totalCapex": 537.6344086021505, "collections": 1075.268817204301, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2578981302385554, "roe": 0.24783147459727367, "roa": 0.24783147459727348, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -17204.301075268828, "leverage": -16.00000000000001, "workingCapital": 17204.301075268828, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 16666.66666666668, "balanceCheck": 4.0745362639427185e-10, "investedCapital": 417204.30107526947, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-05-05": { "revenue": 1881.720430107527, "growth": 75, "grossMargin": 100, "sga": 0, "da": 0, "capex": 940.8602150537635, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -940.8602150537635, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -940.8602150537635, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 940.8602150537635, "cash": 18145.16129032259, "ppe": 418145.16129032325, "otherNCA": 0, "otherNCL": 0, "currentAssets": 18145.16129032259, "assets": 436290.32258064585, "equity": 436290.32258064544, "shareCapital": 0, "retainedEarnings": 434408.6021505379, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 436290.32258064544, "fcf": 940.8602150537635, "totalCapex": 940.8602150537635, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.45052292839903385, "roe": 0.43223217042296974, "roa": 0.4322321704229694, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -18145.16129032259, "leverage": -9.642857142857148, "workingCapital": 18145.16129032259, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 17204.301075268828, "balanceCheck": 4.0745362639427185e-10, "investedCapital": 418145.16129032325, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-05-12": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 940.8602150537635, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -940.8602150537635, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -940.8602150537635, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 940.8602150537635, "cash": 19086.021505376353, "ppe": 419086.021505377, "otherNCA": 0, "otherNCL": 0, "currentAssets": 19086.021505376353, "assets": 438172.04301075335, "equity": 438172.043010753, "shareCapital": 0, "retainedEarnings": 436290.32258064544, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 438172.043010753, "fcf": 940.8602150537635, "totalCapex": 940.8602150537635, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4495103547921008, "roe": 0.43037196434060837, "roa": 0.43037196434060804, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -19086.021505376353, "leverage": -10.142857142857148, "workingCapital": 19086.021505376353, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 18145.16129032259, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 419086.021505377, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-05-19": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 940.8602150537635, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -940.8602150537635, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -940.8602150537635, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 940.8602150537635, "cash": 20026.881720430116, "ppe": 420026.8817204308, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20026.881720430116, "assets": 440053.7634408609, "equity": 440053.76344086055, "shareCapital": 0, "retainedEarnings": 438172.043010753, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 440053.76344086055, "fcf": 940.8602150537635, "totalCapex": 940.8602150537635, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4485023226013128, "roe": 0.4285277012549737, "roa": 0.42852770125497336, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -20026.881720430116, "leverage": -10.642857142857148, "workingCapital": 20026.881720430116, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 19086.021505376353, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 420026.8817204308, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-05-26": { "revenue": 1612.9032258064517, "growth": -14.28571428571428, "grossMargin": 100, "sga": 0, "da": 0, "capex": 806.4516129032259, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1612.9032258064517, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1612.9032258064517, "ebit": 1612.9032258064517, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1612.9032258064517, "tax": 0, "netIncome": 1612.9032258064517, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1612.9032258064517, "capexOut": -806.4516129032259, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -806.4516129032259, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 806.4516129032259, "cash": 20833.333333333343, "ppe": 420833.333333334, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20833.333333333343, "assets": 441666.6666666673, "equity": 441666.666666667, "shareCapital": 0, "retainedEarnings": 440053.76344086055, "currentYearNetIncome": 1612.9032258064517, "dividends": 0, "liabilitiesEquity": 441666.666666667, "fcf": 806.4516129032259, "totalCapex": 806.4516129032259, "collections": 1612.9032258064517, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3836317135549866, "roe": 0.36585365853658514, "roa": 0.3658536585365848, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -20833.333333333343, "leverage": -12.916666666666671, "workingCapital": 20833.333333333343, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20026.881720430116, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 420833.333333334, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-06-01": { "revenue": 277.7777777777777, "growth": -82.77777777777779, "grossMargin": 100, "sga": 0, "da": 0, "capex": 138.88888888888886, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 277.7777777777777, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 277.7777777777777, "ebit": 277.7777777777777, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 277.7777777777777, "tax": 0, "netIncome": 277.7777777777777, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 277.7777777777777, "capexOut": -138.88888888888886, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -138.88888888888886, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 138.88888888888886, "cash": 20972.222222222234, "ppe": 420972.2222222229, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20972.222222222234, "assets": 441944.44444444514, "equity": 441944.4444444447, "shareCapital": 0, "retainedEarnings": 441666.666666667, "currentYearNetIncome": 277.7777777777777, "dividends": 0, "liabilitiesEquity": 441944.4444444447, "fcf": 138.88888888888886, "totalCapex": 138.88888888888886, "collections": 277.7777777777777, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.06599571027883175, "roe": 0.06287331027978617, "roa": 0.06287331027978613, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -20972.222222222234, "leverage": -75.50000000000006, "workingCapital": 20972.222222222234, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20833.333333333343, "balanceCheck": 4.0745362639427185e-10, "investedCapital": 420972.2222222229, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-06-02": { "revenue": 1944.4444444444443, "growth": 600.0000000000001, "grossMargin": 100, "sga": 0, "da": 0, "capex": 972.2222222222222, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -972.2222222222222, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -972.2222222222222, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 972.2222222222222, "cash": 21944.444444444456, "ppe": 421944.44444444514, "otherNCA": 0, "otherNCL": 0, "currentAssets": 21944.444444444456, "assets": 443888.8888888896, "equity": 443888.88888888917, "shareCapital": 0, "retainedEarnings": 441944.4444444447, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 443888.88888888917, "fcf": 972.2222222222222, "totalCapex": 972.2222222222222, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4613610149942322, "roe": 0.43900909375979896, "roa": 0.43900909375979863, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -21944.444444444456, "leverage": -11.285714285714292, "workingCapital": 21944.444444444456, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20972.222222222234, "balanceCheck": 4.0745362639427185e-10, "investedCapital": 421944.44444444514, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-06-09": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 972.2222222222222, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -972.2222222222222, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -972.2222222222222, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 972.2222222222222, "cash": 22916.66666666668, "ppe": 422916.6666666674, "otherNCA": 0, "otherNCL": 0, "currentAssets": 22916.66666666668, "assets": 445833.33333333407, "equity": 445833.3333333336, "shareCapital": 0, "retainedEarnings": 443888.88888888917, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 445833.3333333336, "fcf": 972.2222222222222, "totalCapex": 972.2222222222222, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4602991944764089, "roe": 0.43709022791133284, "roa": 0.4370902279113324, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -22916.66666666668, "leverage": -11.785714285714292, "workingCapital": 22916.66666666668, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 21944.444444444456, "balanceCheck": 4.656612873077393e-10, "investedCapital": 422916.6666666674, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-06-16": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 972.2222222222222, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -972.2222222222222, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -972.2222222222222, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 972.2222222222222, "cash": 23888.8888888889, "ppe": 423888.88888888963, "otherNCA": 0, "otherNCL": 0, "currentAssets": 23888.8888888889, "assets": 447777.7777777785, "equity": 447777.77777777804, "shareCapital": 0, "retainedEarnings": 445833.3333333336, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 447777.77777777804, "fcf": 972.2222222222222, "totalCapex": 972.2222222222222, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.45924225028702553, "roe": 0.43518806341311755, "roa": 0.435188063413117, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -23888.8888888889, "leverage": -12.285714285714294, "workingCapital": 23888.8888888889, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 22916.66666666668, "balanceCheck": 4.656612873077393e-10, "investedCapital": 423888.88888888963, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-06-23": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 972.2222222222222, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -972.2222222222222, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -972.2222222222222, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 972.2222222222222, "cash": 24861.111111111124, "ppe": 424861.1111111119, "otherNCA": 0, "otherNCL": 0, "currentAssets": 24861.111111111124, "assets": 449722.222222223, "equity": 449722.2222222225, "shareCapital": 0, "retainedEarnings": 447777.77777777804, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 449722.2222222225, "fcf": 972.2222222222222, "totalCapex": 972.2222222222222, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.45819014891179755, "roe": 0.43330238316310715, "roa": 0.4333023831631066, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -24861.111111111124, "leverage": -12.785714285714294, "workingCapital": 24861.111111111124, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 23888.8888888889, "balanceCheck": 5.238689482212067e-10, "investedCapital": 424861.1111111119, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-06-30": { "revenue": 277.7777777777774, "growth": -85.71428571428574, "grossMargin": 100, "sga": 0, "da": 0, "capex": 138.8888888888887, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 277.7777777777774, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 277.7777777777774, "ebit": 277.7777777777774, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 277.7777777777774, "tax": 0, "netIncome": 277.7777777777774, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 277.7777777777774, "capexOut": -138.8888888888887, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -138.8888888888887, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 138.8888888888887, "cash": 25000.000000000015, "ppe": 425000.00000000076, "otherNCA": 0, "otherNCL": 0, "currentAssets": 25000.000000000015, "assets": 450000.00000000076, "equity": 450000.00000000023, "shareCapital": 0, "retainedEarnings": 449722.2222222225, "currentYearNetIncome": 277.7777777777774, "dividends": 0, "liabilitiesEquity": 450000.00000000023, "fcf": 138.8888888888887, "totalCapex": 138.8888888888887, "collections": 277.7777777777774, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.0653701585226342, "roe": 0.06174745291756703, "roa": 0.061747452917566954, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -25000.000000000015, "leverage": -90.00000000000018, "workingCapital": 25000.000000000015, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 24861.111111111124, "balanceCheck": 5.238689482212067e-10, "investedCapital": 425000.00000000076, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-07-01": { "revenue": 1612.9032258064517, "growth": 480.6451612903235, "grossMargin": 100, "sga": 0, "da": 0, "capex": 806.4516129032259, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1612.9032258064517, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1612.9032258064517, "ebit": 1612.9032258064517, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1612.9032258064517, "tax": 0, "netIncome": 1612.9032258064517, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1612.9032258064517, "capexOut": -806.4516129032259, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -806.4516129032259, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 806.4516129032259, "cash": 25806.45161290324, "ppe": 425806.45161290397, "otherNCA": 0, "otherNCL": 0, "currentAssets": 25806.45161290324, "assets": 451612.90322580724, "equity": 451612.90322580666, "shareCapital": 0, "retainedEarnings": 450000.00000000023, "currentYearNetIncome": 1612.9032258064517, "dividends": 0, "liabilitiesEquity": 451612.90322580666, "fcf": 806.4516129032259, "totalCapex": 806.4516129032259, "collections": 1612.9032258064517, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.379146919431279, "roe": 0.3577817531305902, "roa": 0.3577817531305898, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -25806.45161290324, "leverage": -16.00000000000001, "workingCapital": 25806.45161290324, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 25000.000000000015, "balanceCheck": 5.820766091346741e-10, "investedCapital": 425806.45161290397, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-07-07": { "revenue": 1881.720430107527, "growth": 16.66666666666665, "grossMargin": 100, "sga": 0, "da": 0, "capex": 940.8602150537635, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -940.8602150537635, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -940.8602150537635, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 940.8602150537635, "cash": 26747.311827957004, "ppe": 426747.31182795775, "otherNCA": 0, "otherNCL": 0, "currentAssets": 26747.311827957004, "assets": 453494.62365591474, "equity": 453494.6236559142, "shareCapital": 0, "retainedEarnings": 451612.90322580666, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 453494.6236559142, "fcf": 940.8602150537635, "totalCapex": 940.8602150537635, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4414314992905557, "roe": 0.41580041580041555, "roa": 0.41580041580041505, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -26747.311827957004, "leverage": -14.214285714285722, "workingCapital": 26747.311827957004, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 25806.45161290324, "balanceCheck": 5.238689482212067e-10, "investedCapital": 426747.31182795775, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-07-14": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 940.8602150537635, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -940.8602150537635, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -940.8602150537635, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 940.8602150537635, "cash": 27688.172043010767, "ppe": 427688.1720430115, "otherNCA": 0, "otherNCL": 0, "currentAssets": 27688.172043010767, "assets": 455376.3440860223, "equity": 455376.34408602177, "shareCapital": 0, "retainedEarnings": 453494.6236559142, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 455376.34408602177, "fcf": 940.8602150537635, "totalCapex": 940.8602150537635, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4404593361648569, "roe": 0.4140786749482399, "roa": 0.4140786749482395, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -27688.172043010767, "leverage": -14.714285714285722, "workingCapital": 27688.172043010767, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 26747.311827957004, "balanceCheck": 5.238689482212067e-10, "investedCapital": 427688.1720430115, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-07-21": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 940.8602150537635, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -940.8602150537635, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -940.8602150537635, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 940.8602150537635, "cash": 28629.03225806453, "ppe": 428629.0322580653, "otherNCA": 0, "otherNCL": 0, "currentAssets": 28629.03225806453, "assets": 457258.06451612985, "equity": 457258.0645161293, "shareCapital": 0, "retainedEarnings": 455376.34408602177, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 457258.0645161293, "fcf": 940.8602150537635, "totalCapex": 940.8602150537635, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.43949144561293285, "roe": 0.4123711340206183, "roa": 0.41237113402061787, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -28629.03225806453, "leverage": -15.21428571428572, "workingCapital": 28629.03225806453, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 27688.172043010767, "balanceCheck": 5.238689482212067e-10, "investedCapital": 428629.0322580653, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-07-28": { "revenue": 1075.2688172043008, "growth": -42.85714285714287, "grossMargin": 100, "sga": 0, "da": 0, "capex": 537.6344086021504, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1075.2688172043008, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1075.2688172043008, "ebit": 1075.2688172043008, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1075.2688172043008, "tax": 0, "netIncome": 1075.2688172043008, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1075.2688172043008, "capexOut": -537.6344086021504, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -537.6344086021504, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 537.6344086021504, "cash": 29166.66666666668, "ppe": 429166.66666666744, "otherNCA": 0, "otherNCL": 0, "currentAssets": 29166.66666666668, "assets": 458333.3333333341, "equity": 458333.3333333336, "shareCapital": 0, "retainedEarnings": 457258.0645161293, "currentYearNetIncome": 1075.2688172043008, "dividends": 0, "liabilitiesEquity": 458333.3333333336, "fcf": 537.6344086021504, "totalCapex": 537.6344086021504, "collections": 1075.2688172043008, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.25070510811657737, "roe": 0.2348796241926011, "roa": 0.2348796241926008, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -29166.66666666668, "leverage": -27.125000000000018, "workingCapital": 29166.66666666668, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 28629.03225806453, "balanceCheck": 5.238689482212067e-10, "investedCapital": 429166.66666666744, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-08-01": { "revenue": 806.4516129032259, "growth": -24.99999999999998, "grossMargin": 100, "sga": 0, "da": 0, "capex": 403.2258064516129, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 806.4516129032259, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 806.4516129032259, "ebit": 806.4516129032259, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 806.4516129032259, "tax": 0, "netIncome": 806.4516129032259, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 806.4516129032259, "capexOut": -403.2258064516129, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -403.2258064516129, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 403.2258064516129, "cash": 29569.892473118292, "ppe": 429569.8924731191, "otherNCA": 0, "otherNCL": 0, "currentAssets": 29569.892473118292, "assets": 459139.78494623734, "equity": 459139.7849462368, "shareCapital": 0, "retainedEarnings": 458333.3333333336, "currentYearNetIncome": 806.4516129032259, "dividends": 0, "liabilitiesEquity": 459139.7849462368, "fcf": 403.2258064516129, "totalCapex": 403.2258064516129, "collections": 806.4516129032259, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.18782282047268709, "roe": 0.17579841781423958, "roa": 0.17579841781423938, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -29569.892473118292, "leverage": -36.66666666666668, "workingCapital": 29569.892473118292, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 29166.66666666668, "balanceCheck": 5.238689482212067e-10, "investedCapital": 429569.8924731191, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-08-04": { "revenue": 1881.720430107527, "growth": 133.33333333333331, "grossMargin": 100, "sga": 0, "da": 0, "capex": 940.8602150537635, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -940.8602150537635, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -940.8602150537635, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 940.8602150537635, "cash": 30510.752688172055, "ppe": 430510.75268817286, "otherNCA": 0, "otherNCL": 0, "currentAssets": 30510.752688172055, "assets": 461021.5053763449, "equity": 461021.5053763444, "shareCapital": 0, "retainedEarnings": 459139.7849462368, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 461021.5053763444, "fcf": 940.8602150537635, "totalCapex": 940.8602150537635, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.43756837005782073, "roe": 0.40899795501022473, "roa": 0.4089979550102242, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -30510.752688172055, "leverage": -16.21428571428572, "workingCapital": 30510.752688172055, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 29569.892473118292, "balanceCheck": 5.238689482212067e-10, "investedCapital": 430510.75268817286, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-08-11": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 940.8602150537635, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -940.8602150537635, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -940.8602150537635, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 940.8602150537635, "cash": 31451.612903225818, "ppe": 431451.61290322663, "otherNCA": 0, "otherNCL": 0, "currentAssets": 31451.612903225818, "assets": 462903.22580645245, "equity": 462903.2258064519, "shareCapital": 0, "retainedEarnings": 461021.5053763444, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 462903.2258064519, "fcf": 940.8602150537635, "totalCapex": 940.8602150537635, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.43661312958053866, "roe": 0.40733197556008116, "roa": 0.4073319755600807, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -31451.612903225818, "leverage": -16.71428571428572, "workingCapital": 31451.612903225818, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 30510.752688172055, "balanceCheck": 5.238689482212067e-10, "investedCapital": 431451.61290322663, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-08-18": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 940.8602150537635, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -940.8602150537635, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -940.8602150537635, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 940.8602150537635, "cash": 32392.47311827958, "ppe": 432392.4731182804, "otherNCA": 0, "otherNCL": 0, "currentAssets": 32392.47311827958, "assets": 464784.94623656, "equity": 464784.9462365595, "shareCapital": 0, "retainedEarnings": 462903.2258064519, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 464784.9462365595, "fcf": 940.8602150537635, "totalCapex": 940.8602150537635, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4356620507235094, "roe": 0.4056795131845839, "roa": 0.4056795131845835, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -32392.47311827958, "leverage": -17.21428571428572, "workingCapital": 32392.47311827958, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 31451.612903225818, "balanceCheck": 5.238689482212067e-10, "investedCapital": 432392.4731182804, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-08-25": { "revenue": 1881.7204301075271, "growth": 2.220446049250313e-14, "grossMargin": 100, "sga": 0, "da": 0, "capex": 940.8602150537636, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075271, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075271, "ebit": 1881.7204301075271, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075271, "tax": 0, "netIncome": 1881.7204301075271, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075271, "capexOut": -940.8602150537636, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -940.8602150537636, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 940.8602150537636, "cash": 33333.33333333334, "ppe": 433333.3333333342, "otherNCA": 0, "otherNCL": 0, "currentAssets": 33333.33333333334, "assets": 466666.66666666756, "equity": 466666.66666666704, "shareCapital": 0, "retainedEarnings": 464784.9462365595, "currentYearNetIncome": 1881.7204301075271, "dividends": 0, "liabilitiesEquity": 466666.66666666704, "fcf": 940.8602150537636, "totalCapex": 940.8602150537636, "collections": 1881.7204301075271, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4347151063499448, "roe": 0.40404040404040376, "roa": 0.40404040404040337, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -33333.33333333334, "leverage": -17.714285714285715, "workingCapital": 33333.33333333334, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 32392.47311827958, "balanceCheck": 5.238689482212067e-10, "investedCapital": 433333.3333333342, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-09-01": { "revenue": 1944.4444444444443, "growth": 3.3333333333333215, "grossMargin": 100, "sga": 0, "da": 0, "capex": 972.2222222222222, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -972.2222222222222, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -972.2222222222222, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 972.2222222222222, "cash": 34305.55555555556, "ppe": 434305.55555555644, "otherNCA": 0, "otherNCL": 0, "currentAssets": 34305.55555555556, "assets": 468611.111111112, "equity": 468611.1111111115, "shareCapital": 0, "retainedEarnings": 466666.66666666704, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 468611.1111111115, "fcf": 972.2222222222222, "totalCapex": 972.2222222222222, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4482151432687681, "roe": 0.4158004158004155, "roa": 0.41580041580041494, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -34305.55555555556, "leverage": -17.642857142857146, "workingCapital": 34305.55555555556, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 33333.33333333334, "balanceCheck": 5.238689482212067e-10, "investedCapital": 434305.55555555644, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-09-08": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 972.2222222222222, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -972.2222222222222, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -972.2222222222222, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 972.2222222222222, "cash": 35277.77777777778, "ppe": 435277.7777777787, "otherNCA": 0, "otherNCL": 0, "currentAssets": 35277.77777777778, "assets": 470555.55555555644, "equity": 470555.5555555559, "shareCapital": 0, "retainedEarnings": 468611.1111111115, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 470555.5555555559, "fcf": 972.2222222222222, "totalCapex": 972.2222222222222, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.44721290528669444, "roe": 0.41407867494823974, "roa": 0.4140786749482394, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -35277.77777777778, "leverage": -18.142857142857146, "workingCapital": 35277.77777777778, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 34305.55555555556, "balanceCheck": 5.238689482212067e-10, "investedCapital": 435277.7777777787, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-09-15": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 972.2222222222222, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -972.2222222222222, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -972.2222222222222, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 972.2222222222222, "cash": 36250, "ppe": 436250.00000000093, "otherNCA": 0, "otherNCL": 0, "currentAssets": 36250, "assets": 472500.00000000093, "equity": 472500.00000000035, "shareCapital": 0, "retainedEarnings": 470555.5555555559, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 472500.00000000035, "fcf": 972.2222222222222, "totalCapex": 972.2222222222222, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4462151394422301, "roe": 0.4123711340206182, "roa": 0.41237113402061776, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -36250, "leverage": -18.642857142857142, "workingCapital": 36250, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 35277.77777777778, "balanceCheck": 5.820766091346741e-10, "investedCapital": 436250.00000000093, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-09-22": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 972.2222222222222, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -972.2222222222222, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -972.2222222222222, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 972.2222222222222, "cash": 37222.22222222222, "ppe": 437222.2222222232, "otherNCA": 0, "otherNCL": 0, "currentAssets": 37222.22222222222, "assets": 474444.4444444454, "equity": 474444.4444444448, "shareCapital": 0, "retainedEarnings": 472500.00000000035, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 474444.4444444448, "fcf": 972.2222222222222, "totalCapex": 972.2222222222222, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.44522181586897663, "roe": 0.41067761806981484, "roa": 0.41067761806981434, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -37222.22222222222, "leverage": -19.142857142857142, "workingCapital": 37222.22222222222, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 36250, "balanceCheck": 6.402842700481415e-10, "investedCapital": 437222.2222222232, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-09-29": { "revenue": 555.5555555555547, "growth": -71.42857142857146, "grossMargin": 100, "sga": 0, "da": 0, "capex": 277.7777777777774, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 555.5555555555547, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 555.5555555555547, "ebit": 555.5555555555547, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 555.5555555555547, "tax": 0, "netIncome": 555.5555555555547, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 555.5555555555547, "capexOut": -277.7777777777774, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -277.7777777777774, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 277.7777777777774, "cash": 37500, "ppe": 437500.00000000093, "otherNCA": 0, "otherNCL": 0, "currentAssets": 37500, "assets": 475000.00000000093, "equity": 475000.00000000035, "shareCapital": 0, "retainedEarnings": 474444.4444444448, "currentYearNetIncome": 555.5555555555547, "dividends": 0, "liabilitiesEquity": 475000.00000000035, "fcf": 277.7777777777774, "totalCapex": 277.7777777777774, "collections": 555.5555555555547, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.12702445220704942, "roe": 0.1170275014628435, "roa": 0.11702750146284335, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -37500, "leverage": -67.5000000000001, "workingCapital": 37500, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 37222.22222222222, "balanceCheck": 5.820766091346741e-10, "investedCapital": 437500.00000000093, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-10-01": { "revenue": 1344.0860215053765, "growth": 141.9354838709681, "grossMargin": 100, "sga": 0, "da": 0, "capex": 672.0430107526882, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1344.0860215053765, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1344.0860215053765, "ebit": 1344.0860215053765, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1344.0860215053765, "tax": 0, "netIncome": 1344.0860215053765, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1344.0860215053765, "capexOut": -672.0430107526882, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -672.0430107526882, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 672.0430107526882, "cash": 38172.04301075269, "ppe": 438172.04301075364, "otherNCA": 0, "otherNCL": 0, "currentAssets": 38172.04301075269, "assets": 476344.08602150634, "equity": 476344.0860215057, "shareCapital": 0, "retainedEarnings": 475000.00000000035, "currentYearNetIncome": 1344.0860215053765, "dividends": 0, "liabilitiesEquity": 476344.0860215057, "fcf": 672.0430107526882, "totalCapex": 672.0430107526882, "collections": 1344.0860215053765, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3069838833461237, "roe": 0.2825656965244418, "roa": 0.2825656965244414, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -38172.04301075269, "leverage": -28.4, "workingCapital": 38172.04301075269, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 37500, "balanceCheck": 6.402842700481415e-10, "investedCapital": 438172.04301075364, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-10-06": { "revenue": 1881.720430107527, "growth": 39.99999999999999, "grossMargin": 100, "sga": 0, "da": 0, "capex": 940.8602150537635, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -940.8602150537635, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -940.8602150537635, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 940.8602150537635, "cash": 39112.903225806454, "ppe": 439112.9032258074, "otherNCA": 0, "otherNCL": 0, "currentAssets": 39112.903225806454, "assets": 478225.8064516139, "equity": 478225.80645161326, "shareCapital": 0, "retainedEarnings": 476344.0860215057, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 478225.80645161326, "fcf": 940.8602150537635, "totalCapex": 940.8602150537635, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4289872835912355, "roe": 0.39425513939735257, "roa": 0.394255139397352, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -39112.903225806454, "leverage": -20.78571428571429, "workingCapital": 39112.903225806454, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 38172.04301075269, "balanceCheck": 6.402842700481415e-10, "investedCapital": 439112.9032258074, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-10-13": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 940.8602150537635, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -940.8602150537635, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -940.8602150537635, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 940.8602150537635, "cash": 40053.76344086022, "ppe": 440053.7634408612, "otherNCA": 0, "otherNCL": 0, "currentAssets": 40053.76344086022, "assets": 480107.5268817214, "equity": 480107.5268817208, "shareCapital": 0, "retainedEarnings": 478225.80645161326, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 480107.5268817208, "fcf": 940.8602150537635, "totalCapex": 940.8602150537635, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4280691025837019, "roe": 0.3927068723702662, "roa": 0.39270687237026564, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -40053.76344086022, "leverage": -21.28571428571429, "workingCapital": 40053.76344086022, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 39112.903225806454, "balanceCheck": 5.820766091346741e-10, "investedCapital": 440053.7634408612, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-10-20": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 940.8602150537635, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -940.8602150537635, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -940.8602150537635, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 940.8602150537635, "cash": 40994.62365591398, "ppe": 440994.62365591497, "otherNCA": 0, "otherNCL": 0, "currentAssets": 40994.62365591398, "assets": 481989.24731182895, "equity": 481989.24731182837, "shareCapital": 0, "retainedEarnings": 480107.5268817208, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 481989.24731182837, "fcf": 940.8602150537635, "totalCapex": 940.8602150537635, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4271548436308152, "roe": 0.391170718077675, "roa": 0.39117071807767456, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -40994.62365591398, "leverage": -21.785714285714285, "workingCapital": 40994.62365591398, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 40053.76344086022, "balanceCheck": 5.820766091346741e-10, "investedCapital": 440994.62365591497, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-10-27": { "revenue": 1344.0860215053763, "growth": -28.57142857142858, "grossMargin": 100, "sga": 0, "da": 0, "capex": 672.0430107526881, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1344.0860215053763, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1344.0860215053763, "ebit": 1344.0860215053763, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1344.0860215053763, "tax": 0, "netIncome": 1344.0860215053763, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1344.0860215053763, "capexOut": -672.0430107526881, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -672.0430107526881, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 672.0430107526881, "cash": 41666.66666666667, "ppe": 441666.6666666677, "otherNCA": 0, "otherNCL": 0, "currentAssets": 41666.66666666667, "assets": 483333.33333333436, "equity": 483333.3333333337, "shareCapital": 0, "retainedEarnings": 481989.24731182837, "currentYearNetIncome": 1344.0860215053763, "dividends": 0, "liabilitiesEquity": 483333.3333333337, "fcf": 672.0430107526881, "totalCapex": 672.0430107526881, "collections": 1344.0860215053763, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3045530683721631, "roe": 0.2784739626844887, "roa": 0.27847396268448843, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -41666.66666666667, "leverage": -31.000000000000007, "workingCapital": 41666.66666666667, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 40994.62365591398, "balanceCheck": 6.402842700481415e-10, "investedCapital": 441666.6666666677, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-11-01": { "revenue": 555.5555555555555, "growth": -58.666666666666664, "grossMargin": 100, "sga": 0, "da": 0, "capex": 277.77777777777777, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 555.5555555555555, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 555.5555555555555, "ebit": 555.5555555555555, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 555.5555555555555, "tax": 0, "netIncome": 555.5555555555555, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 555.5555555555555, "capexOut": -277.77777777777777, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -277.77777777777777, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 277.77777777777777, "cash": 41944.44444444445, "ppe": 441944.4444444454, "otherNCA": 0, "otherNCL": 0, "currentAssets": 41944.44444444445, "assets": 483888.88888888987, "equity": 483888.8888888893, "shareCapital": 0, "retainedEarnings": 483333.3333333337, "currentYearNetIncome": 555.5555555555555, "dividends": 0, "liabilitiesEquity": 483888.8888888893, "fcf": 277.77777777777777, "totalCapex": 277.77777777777777, "collections": 555.5555555555555, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.12574662055957217, "roe": 0.11487650775416419, "roa": 0.11487650775416404, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -41944.44444444445, "leverage": -75.50000000000001, "workingCapital": 41944.44444444445, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 41666.66666666667, "balanceCheck": 5.820766091346741e-10, "investedCapital": 441944.4444444454, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-11-03": { "revenue": 1944.4444444444446, "growth": 250.00000000000006, "grossMargin": 100, "sga": 0, "da": 0, "capex": 972.2222222222223, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -972.2222222222223, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -972.2222222222223, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 972.2222222222223, "cash": 42916.66666666667, "ppe": 442916.6666666677, "otherNCA": 0, "otherNCL": 0, "currentAssets": 42916.66666666667, "assets": 485833.33333333436, "equity": 485833.3333333337, "shareCapital": 0, "retainedEarnings": 483888.8888888893, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 485833.3333333337, "fcf": 972.2222222222223, "totalCapex": 972.2222222222223, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4394914456129327, "roe": 0.40103122314523026, "roa": 0.40103122314522976, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -42916.66666666667, "leverage": -22.071428571428573, "workingCapital": 42916.66666666667, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 41944.44444444445, "balanceCheck": 6.402842700481415e-10, "investedCapital": 442916.6666666677, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-11-10": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 972.2222222222223, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -972.2222222222223, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -972.2222222222223, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 972.2222222222223, "cash": 43888.88888888889, "ppe": 443888.8888888899, "otherNCA": 0, "otherNCL": 0, "currentAssets": 43888.88888888889, "assets": 487777.7777777788, "equity": 487777.77777777816, "shareCapital": 0, "retainedEarnings": 485833.3333333337, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 487777.77777777816, "fcf": 972.2222222222223, "totalCapex": 972.2222222222223, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4385277995301478, "roe": 0.3994293865905846, "roa": 0.39942938659058413, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -43888.88888888889, "leverage": -22.57142857142857, "workingCapital": 43888.88888888889, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 42916.66666666667, "balanceCheck": 6.402842700481415e-10, "investedCapital": 443888.8888888899, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-11-17": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 972.2222222222223, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -972.2222222222223, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -972.2222222222223, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 972.2222222222223, "cash": 44861.11111111111, "ppe": 444861.1111111122, "otherNCA": 0, "otherNCL": 0, "currentAssets": 44861.11111111111, "assets": 489722.2222222233, "equity": 489722.2222222226, "shareCapital": 0, "retainedEarnings": 487777.77777777816, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 489722.2222222226, "fcf": 972.2222222222223, "totalCapex": 972.2222222222223, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.43756837005782057, "roe": 0.39784029553850503, "roa": 0.3978402955385044, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -44861.11111111111, "leverage": -23.07142857142857, "workingCapital": 44861.11111111111, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 43888.88888888889, "balanceCheck": 6.984919309616089e-10, "investedCapital": 444861.1111111122, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-11-24": { "revenue": 1944.4444444444453, "growth": 4.440892098500626e-14, "grossMargin": 100, "sga": 0, "da": 0, "capex": 972.2222222222226, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444453, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444453, "ebit": 1944.4444444444453, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444453, "tax": 0, "netIncome": 1944.4444444444453, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444453, "capexOut": -972.2222222222226, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -972.2222222222226, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 972.2222222222226, "cash": 45833.33333333333, "ppe": 445833.3333333344, "otherNCA": 0, "otherNCL": 0, "currentAssets": 45833.33333333333, "assets": 491666.66666666773, "equity": 491666.66666666704, "shareCapital": 0, "retainedEarnings": 489722.2222222226, "currentYearNetIncome": 1944.4444444444453, "dividends": 0, "liabilitiesEquity": 491666.66666666704, "fcf": 972.2222222222226, "totalCapex": 972.2222222222226, "collections": 1944.4444444444453, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.43661312958053866, "roe": 0.3962637984715538, "roa": 0.3962637984715532, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -45833.33333333333, "leverage": -23.57142857142856, "workingCapital": 45833.33333333333, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 44861.11111111111, "balanceCheck": 6.984919309616089e-10, "investedCapital": 445833.3333333344, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-12-01": { "revenue": 1881.7204301075267, "growth": -3.225806451612956, "grossMargin": 100, "sga": 0, "da": 0, "capex": 940.8602150537633, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -940.8602150537633, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -940.8602150537633, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 940.8602150537633, "cash": 46774.19354838709, "ppe": 446774.1935483882, "otherNCA": 0, "otherNCL": 0, "currentAssets": 46774.19354838709, "assets": 493548.3870967753, "equity": 493548.3870967746, "shareCapital": 0, "retainedEarnings": 491666.66666666704, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 493548.3870967746, "fcf": 940.8602150537633, "totalCapex": 940.8602150537633, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4216232495106148, "roe": 0.38199181446111835, "roa": 0.3819918144611178, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -46774.19354838709, "leverage": -24.857142857142858, "workingCapital": 46774.19354838709, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 45833.33333333333, "balanceCheck": 6.984919309616089e-10, "investedCapital": 446774.1935483882, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-12-08": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 940.8602150537633, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -940.8602150537633, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -940.8602150537633, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 940.8602150537633, "cash": 47715.053763440854, "ppe": 447715.053763442, "otherNCA": 0, "otherNCL": 0, "currentAssets": 47715.053763440854, "assets": 495430.10752688284, "equity": 495430.10752688214, "shareCapital": 0, "retainedEarnings": 493548.3870967746, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 495430.10752688214, "fcf": 940.8602150537633, "totalCapex": 940.8602150537633, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4207362885048824, "roe": 0.3805381897254685, "roa": 0.380538189725468, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -47715.053763440854, "leverage": -25.357142857142858, "workingCapital": 47715.053763440854, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 46774.19354838709, "balanceCheck": 6.984919309616089e-10, "investedCapital": 447715.053763442, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-12-15": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 940.8602150537633, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -940.8602150537633, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -940.8602150537633, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 940.8602150537633, "cash": 48655.91397849462, "ppe": 448655.91397849575, "otherNCA": 0, "otherNCL": 0, "currentAssets": 48655.91397849462, "assets": 497311.82795699034, "equity": 497311.8279569897, "shareCapital": 0, "retainedEarnings": 495430.10752688214, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 497311.8279569897, "fcf": 940.8602150537633, "totalCapex": 940.8602150537633, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4198530514319977, "roe": 0.3790955862442455, "roa": 0.379095586244245, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -48655.91397849462, "leverage": -25.857142857142858, "workingCapital": 48655.91397849462, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 47715.053763440854, "balanceCheck": 6.402842700481415e-10, "investedCapital": 448655.91397849575, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-12-22": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 940.8602150537633, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -940.8602150537633, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -940.8602150537633, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 940.8602150537633, "cash": 49596.77419354838, "ppe": 449596.7741935495, "otherNCA": 0, "otherNCL": 0, "currentAssets": 49596.77419354838, "assets": 499193.5483870979, "equity": 499193.54838709725, "shareCapital": 0, "retainedEarnings": 497311.8279569897, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 499193.54838709725, "fcf": 940.8602150537633, "totalCapex": 940.8602150537633, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.418973514888522, "roe": 0.3776638791475583, "roa": 0.3776638791475578, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -49596.77419354838, "leverage": -26.357142857142854, "workingCapital": 49596.77419354838, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 48655.91397849462, "balanceCheck": 6.402842700481415e-10, "investedCapital": 449596.7741935495, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2031-12-29": { "revenue": 806.4516129032254, "growth": -57.14285714285716, "grossMargin": 100, "sga": 0, "da": 0, "capex": 403.2258064516127, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 806.4516129032254, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 806.4516129032254, "ebit": 806.4516129032254, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 806.4516129032254, "tax": 0, "netIncome": 806.4516129032254, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 806.4516129032254, "capexOut": -403.2258064516127, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -403.2258064516127, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 403.2258064516127, "cash": 49999.99999999999, "ppe": 450000.00000000116, "otherNCA": 0, "otherNCL": 0, "currentAssets": 49999.99999999999, "assets": 500000.00000000116, "equity": 500000.00000000047, "shareCapital": 0, "retainedEarnings": 499193.54838709725, "currentYearNetIncome": 806.4516129032254, "dividends": 0, "liabilitiesEquity": 500000.00000000047, "fcf": 403.2258064516127, "totalCapex": 403.2258064516127, "collections": 806.4516129032254, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.17929179740026838, "roe": 0.16142050040355102, "roa": 0.1614205004035508, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": -49999.99999999999, "leverage": -62.00000000000002, "workingCapital": 49999.99999999999, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 49596.77419354838, "balanceCheck": 6.984919309616089e-10, "investedCapital": 450000.00000000116, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 } }, "fineAdjusted": null } ] } }