{ "fileType": "BalanceCheat.Model", "formatVersion": 4, "modelSchemaVersion": 1, "calculationVersion": 4, "metadata": { "id": "synthetic-next-negative-dcf-stress", "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 DCF Cash Burn Stress", "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": 160000, "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": 140000, "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": 160000, "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": -160000, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -160000, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -59999.99999999996, "cash": -59999.99999999996, "ppe": 160000, "otherNCA": 0, "otherNCL": 0, "currentAssets": -59999.99999999996, "assets": 100000.00000000003, "equity": 99999.99999999994, "shareCapital": 0, "retainedEarnings": 0, "currentYearNetIncome": 99999.99999999994, "dividends": 0, "liabilitiesEquity": 99999.99999999994, "fcf": -59999.99999999996, "totalCapex": 160000, "collections": 99999.99999999994, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 124.99999999999993, "roe": 200, "roa": null, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60, "netDebt": 59999.99999999996, "leverage": 0.6, "workingCapital": -59999.99999999996, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 8.731149137020111e-11, "investedCapital": 160000, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-01": { "revenue": 99999.99999999994, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 139999.9999999999, "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": -139999.9999999999, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -139999.9999999999, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -39999.999999999985, "cash": -99999.99999999999, "ppe": 300000.0000000003, "otherNCA": 0, "otherNCL": 0, "currentAssets": -99999.99999999999, "assets": 200000.0000000003, "equity": 199999.9999999998, "shareCapital": 0, "retainedEarnings": 99999.99999999985, "currentYearNetIncome": 99999.99999999994, "dividends": 0, "liabilitiesEquity": 199999.9999999998, "fcf": -39999.999999999985, "totalCapex": 139999.9999999999, "collections": 99999.99999999994, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 43.47826086956517, "roe": 66.66666666666667, "roa": 66.66666666666656, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -40.00000000000001, "netDebt": 99999.99999999999, "leverage": 1.0000000000000004, "workingCapital": -99999.99999999999, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -59999.99999999996, "balanceCheck": 4.94765117764473e-10, "investedCapital": 300000.0000000003, "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": -90000.00000000009, "ppe": 390000.0000000007, "otherNCA": 0, "otherNCL": 0, "currentAssets": -90000.00000000009, "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": 28.985507246376756, "roe": 40, "roa": 39.99999999999991, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000002, "netDebt": 90000.00000000009, "leverage": 0.9000000000000014, "workingCapital": -90000.00000000009, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -99999.99999999999, "balanceCheck": 6.402842700481415e-10, "investedCapital": 390000.0000000007, "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": -60000.00000000015, "ppe": 460000.0000000005, "otherNCA": 0, "otherNCL": 0, "currentAssets": -60000.00000000015, "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": 23.529411764705838, "roe": 28.571428571428548, "roa": 28.571428571428513, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.999999999999993, "netDebt": 60000.00000000015, "leverage": 0.6000000000000019, "workingCapital": -60000.00000000015, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -90000.00000000009, "balanceCheck": 1.7462298274040222e-10, "investedCapital": 460000.0000000005, "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": -10000.000000000196, "ppe": 510000.00000000134, "otherNCA": 0, "otherNCL": 0, "currentAssets": -10000.000000000196, "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": 20.61855670103088, "roe": 22.222222222222197, "roa": 22.222222222222175, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 10000.000000000196, "leverage": 0.100000000000002, "workingCapital": -10000.000000000196, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -60000.00000000015, "balanceCheck": 6.984919309616089e-10, "investedCapital": 510000.00000000134, "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": 160000, "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": -160000, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -160000, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -59999.99999999996, "cash": -59999.99999999996, "ppe": 160000, "otherNCA": 0, "otherNCL": 0, "currentAssets": -59999.99999999996, "assets": 100000.00000000003, "equity": 99999.99999999994, "shareCapital": 0, "retainedEarnings": 0, "currentYearNetIncome": 99999.99999999994, "dividends": 0, "liabilitiesEquity": 99999.99999999994, "fcf": -59999.99999999996, "totalCapex": 160000, "collections": 99999.99999999994, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 124.99999999999993, "roe": 200, "roa": null, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60, "netDebt": 59999.99999999996, "leverage": 0.6, "workingCapital": -59999.99999999996, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 8.731149137020111e-11, "investedCapital": 160000, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-01": { "revenue": 99999.99999999994, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 139999.9999999999, "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": -139999.9999999999, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -139999.9999999999, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -39999.999999999985, "cash": -99999.99999999999, "ppe": 300000.0000000003, "otherNCA": 0, "otherNCL": 0, "currentAssets": -99999.99999999999, "assets": 200000.0000000003, "equity": 199999.9999999998, "shareCapital": 0, "retainedEarnings": 99999.99999999985, "currentYearNetIncome": 99999.99999999994, "dividends": 0, "liabilitiesEquity": 199999.9999999998, "fcf": -39999.999999999985, "totalCapex": 139999.9999999999, "collections": 99999.99999999994, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 43.47826086956517, "roe": 66.66666666666667, "roa": 66.66666666666656, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -40.00000000000001, "netDebt": 99999.99999999999, "leverage": 1.0000000000000004, "workingCapital": -99999.99999999999, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -59999.99999999996, "balanceCheck": 4.94765117764473e-10, "investedCapital": 300000.0000000003, "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": -90000.00000000009, "ppe": 390000.0000000007, "otherNCA": 0, "otherNCL": 0, "currentAssets": -90000.00000000009, "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": 28.985507246376756, "roe": 40, "roa": 39.99999999999991, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000002, "netDebt": 90000.00000000009, "leverage": 0.9000000000000014, "workingCapital": -90000.00000000009, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -99999.99999999999, "balanceCheck": 6.402842700481415e-10, "investedCapital": 390000.0000000007, "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": -60000.00000000015, "ppe": 460000.0000000005, "otherNCA": 0, "otherNCL": 0, "currentAssets": -60000.00000000015, "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": 23.529411764705838, "roe": 28.571428571428548, "roa": 28.571428571428513, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.999999999999993, "netDebt": 60000.00000000015, "leverage": 0.6000000000000019, "workingCapital": -60000.00000000015, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -90000.00000000009, "balanceCheck": 1.7462298274040222e-10, "investedCapital": 460000.0000000005, "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": -10000.000000000196, "ppe": 510000.00000000134, "otherNCA": 0, "otherNCL": 0, "currentAssets": -10000.000000000196, "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": 20.61855670103088, "roe": 22.222222222222197, "roa": 22.222222222222175, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 10000.000000000196, "leverage": 0.100000000000002, "workingCapital": -10000.000000000196, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -60000.00000000015, "balanceCheck": 6.984919309616089e-10, "investedCapital": 510000.00000000134, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 } } }, "analysis": { "outputs": { "valuation.dcf.pg.ev": { "value": 367187.76151209814, "unit": "currency", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.pg.equity": { "value": 367187.76151209814, "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": 229524.73887990805, "equity": 229524.73887990805, "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": 367187.76151209814, "equity": 367187.76151209814, "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": 675027.6163804291, "equity": 675027.6163804291, "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": 160000, "changeNWC": 0, "other": 0, "fcff": -60000.00000000006, "stub": 1, "time": 1.0027397260273974, "discountFactor": 0.9088535548268737, "cashFlow": -60000.00000000006, "pv": -54531.213289612475 }, { "year": 2028, "ebit": 99999.99999999994, "taxes": 0, "nopat": 99999.99999999994, "da": 0, "capex": 139999.9999999999, "changeNWC": 0, "other": 0, "fcff": -39999.99999999997, "stub": 1, "time": 2.0027397260273974, "discountFactor": 0.826230504388067, "cashFlow": -39999.99999999997, "pv": -33049.220175522656 }, { "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": -28546.23288864749, "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": 1290.3225806451612, "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": -1290.3225806451612, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1290.3225806451612, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -483.8709677419354, "cash": -483.8709677419354, "ppe": 1290.3225806451612, "otherNCA": 0, "otherNCL": 0, "currentAssets": -483.8709677419354, "assets": 806.4516129032259, "equity": 806.4516129032259, "shareCapital": 0, "retainedEarnings": 0, "currentYearNetIncome": 806.4516129032259, "dividends": 0, "liabilitiesEquity": 806.4516129032259, "fcf": -483.8709677419354, "totalCapex": 1290.3225806451612, "collections": 806.4516129032259, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 125.00000000000003, "roe": 200, "roa": null, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -59.999999999999986, "netDebt": 483.8709677419354, "leverage": 0.5999999999999999, "workingCapital": -483.8709677419354, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 1290.3225806451612, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-04": { "revenue": 1881.720430107527, "growth": 133.33333333333331, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3010.7526881720432, "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": -3010.7526881720432, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3010.7526881720432, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1129.0322580645163, "cash": -1612.9032258064517, "ppe": 4301.075268817204, "otherNCA": 0, "otherNCL": 0, "currentAssets": -1612.9032258064517, "assets": 2688.1720430107525, "equity": 2688.1720430107525, "shareCapital": 0, "retainedEarnings": 806.4516129032256, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 2688.1720430107525, "fcf": -1129.0322580645163, "totalCapex": 3010.7526881720432, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 67.3076923076923, "roe": 107.6923076923077, "roa": 107.6923076923077, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60.00000000000001, "netDebt": 1612.9032258064517, "leverage": 0.8571428571428572, "workingCapital": -1612.9032258064517, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -483.8709677419354, "balanceCheck": 0, "investedCapital": 4301.075268817204, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-11": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3010.7526881720432, "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": -3010.7526881720432, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3010.7526881720432, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1129.0322580645163, "cash": -2741.935483870968, "ppe": 7311.8279569892475, "otherNCA": 0, "otherNCL": 0, "currentAssets": -2741.935483870968, "assets": 4569.89247311828, "equity": 4569.89247311828, "shareCapital": 0, "retainedEarnings": 2688.1720430107525, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 4569.89247311828, "fcf": -1129.0322580645163, "totalCapex": 3010.7526881720432, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 32.40740740740741, "roe": 51.85185185185185, "roa": 51.85185185185185, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60.00000000000001, "netDebt": 2741.935483870968, "leverage": 1.457142857142857, "workingCapital": -2741.935483870968, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -1612.9032258064517, "balanceCheck": 0, "investedCapital": 7311.8279569892475, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-18": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3010.7526881720432, "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": -3010.7526881720432, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3010.7526881720432, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1129.0322580645163, "cash": -3870.967741935484, "ppe": 10322.580645161292, "otherNCA": 0, "otherNCL": 0, "currentAssets": -3870.967741935484, "assets": 6451.612903225808, "equity": 6451.612903225807, "shareCapital": 0, "retainedEarnings": 4569.89247311828, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 6451.612903225807, "fcf": -1129.0322580645163, "totalCapex": 3010.7526881720432, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 21.341463414634145, "roe": 34.14634146341463, "roa": 34.14634146341463, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60.00000000000001, "netDebt": 3870.967741935484, "leverage": 2.057142857142857, "workingCapital": -3870.967741935484, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -2741.935483870968, "balanceCheck": 9.094947017729282e-13, "investedCapital": 10322.580645161292, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-25": { "revenue": 1881.7204301075271, "growth": 2.220446049250313e-14, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3010.7526881720423, "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": -3010.7526881720423, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3010.7526881720423, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1129.0322580645152, "cash": -4999.999999999999, "ppe": 13333.333333333334, "otherNCA": 0, "otherNCL": 0, "currentAssets": -4999.999999999999, "assets": 8333.333333333336, "equity": 8333.333333333334, "shareCapital": 0, "retainedEarnings": 6451.612903225807, "currentYearNetIncome": 1881.7204301075271, "dividends": 0, "liabilitiesEquity": 8333.333333333334, "fcf": -1129.0322580645152, "totalCapex": 3010.7526881720423, "collections": 1881.7204301075271, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 15.909090909090912, "roe": 25.454545454545457, "roa": 25.454545454545453, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -59.99999999999994, "netDebt": 4999.999999999999, "leverage": 2.657142857142856, "workingCapital": -4999.999999999999, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -3870.967741935484, "balanceCheck": 1.8189894035458565e-12, "investedCapital": 13333.333333333334, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-01": { "revenue": 2083.3333333333335, "growth": 10.714285714285698, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3333.3333333333335, "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": -3333.3333333333335, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3333.3333333333335, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1250, "cash": -6249.999999999999, "ppe": 16666.666666666668, "otherNCA": 0, "otherNCL": 0, "currentAssets": -6249.999999999999, "assets": 10416.666666666668, "equity": 10416.666666666668, "shareCapital": 0, "retainedEarnings": 8333.333333333334, "currentYearNetIncome": 2083.3333333333335, "dividends": 0, "liabilitiesEquity": 10416.666666666668, "fcf": -1250, "totalCapex": 3333.3333333333335, "collections": 2083.3333333333335, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 13.88888888888889, "roe": 22.222222222222225, "roa": 22.222222222222218, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60, "netDebt": 6249.999999999999, "leverage": 2.9999999999999996, "workingCapital": -6249.999999999999, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -4999.999999999999, "balanceCheck": 0, "investedCapital": 16666.666666666668, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-08": { "revenue": 2083.3333333333335, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3333.3333333333335, "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": -3333.3333333333335, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3333.3333333333335, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1250, "cash": -7499.999999999999, "ppe": 20000, "otherNCA": 0, "otherNCL": 0, "currentAssets": -7499.999999999999, "assets": 12500, "equity": 12500.000000000002, "shareCapital": 0, "retainedEarnings": 10416.666666666668, "currentYearNetIncome": 2083.3333333333335, "dividends": 0, "liabilitiesEquity": 12500.000000000002, "fcf": -1250, "totalCapex": 3333.3333333333335, "collections": 2083.3333333333335, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 11.363636363636363, "roe": 18.18181818181818, "roa": 18.181818181818183, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60, "netDebt": 7499.999999999999, "leverage": 3.599999999999999, "workingCapital": -7499.999999999999, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -6249.999999999999, "balanceCheck": -1.8189894035458565e-12, "investedCapital": 20000, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-15": { "revenue": 2083.3333333333335, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3333.3333333333335, "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": -3333.3333333333335, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3333.3333333333335, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1250, "cash": -8750, "ppe": 23333.333333333332, "otherNCA": 0, "otherNCL": 0, "currentAssets": -8750, "assets": 14583.333333333332, "equity": 14583.333333333336, "shareCapital": 0, "retainedEarnings": 12500.000000000002, "currentYearNetIncome": 2083.3333333333335, "dividends": 0, "liabilitiesEquity": 14583.333333333336, "fcf": -1250, "totalCapex": 3333.3333333333335, "collections": 2083.3333333333335, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 9.615384615384617, "roe": 15.384615384615385, "roa": 15.384615384615385, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60, "netDebt": 8750, "leverage": 4.199999999999999, "workingCapital": -8750, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -7499.999999999999, "balanceCheck": -3.637978807091713e-12, "investedCapital": 23333.333333333332, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-22": { "revenue": 2083.333333333334, "growth": 2.220446049250313e-14, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3333.333333333334, "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": -3333.333333333334, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3333.333333333334, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1250, "cash": -10000, "ppe": 26666.666666666664, "otherNCA": 0, "otherNCL": 0, "currentAssets": -10000, "assets": 16666.666666666664, "equity": 16666.66666666667, "shareCapital": 0, "retainedEarnings": 14583.333333333338, "currentYearNetIncome": 2083.333333333334, "dividends": 0, "liabilitiesEquity": 16666.66666666667, "fcf": -1250, "totalCapex": 3333.333333333334, "collections": 2083.333333333334, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 8.333333333333336, "roe": 13.333333333333334, "roa": 13.33333333333334, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -59.999999999999986, "netDebt": 10000, "leverage": 4.799999999999999, "workingCapital": -10000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -8750, "balanceCheck": -7.275957614183426e-12, "investedCapital": 26666.666666666664, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-01": { "revenue": 1881.7204301075267, "growth": -9.677419354838745, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3010.752688172043, "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": -3010.752688172043, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3010.752688172043, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1129.032258064516, "cash": -11129.032258064515, "ppe": 29677.41935483871, "otherNCA": 0, "otherNCL": 0, "currentAssets": -11129.032258064515, "assets": 18548.387096774193, "equity": 18548.387096774197, "shareCapital": 0, "retainedEarnings": 16666.66666666667, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 18548.387096774197, "fcf": -1129.032258064516, "totalCapex": 3010.752688172043, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 6.679389312977099, "roe": 10.687022900763356, "roa": 10.68702290076336, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60.00000000000001, "netDebt": 11129.032258064515, "leverage": 5.914285714285715, "workingCapital": -11129.032258064515, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -10000, "balanceCheck": -3.637978807091713e-12, "investedCapital": 29677.41935483871, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-08": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3010.752688172043, "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": -3010.752688172043, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3010.752688172043, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1129.032258064516, "cash": -12258.06451612903, "ppe": 32688.172043010753, "otherNCA": 0, "otherNCL": 0, "currentAssets": -12258.06451612903, "assets": 20430.107526881722, "equity": 20430.107526881722, "shareCapital": 0, "retainedEarnings": 18548.387096774197, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 20430.107526881722, "fcf": -1129.032258064516, "totalCapex": 3010.752688172043, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 6.034482758620689, "roe": 9.6551724137931, "roa": 9.6551724137931, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60.00000000000001, "netDebt": 12258.06451612903, "leverage": 6.514285714285714, "workingCapital": -12258.06451612903, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -11129.032258064515, "balanceCheck": 0, "investedCapital": 32688.172043010753, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-15": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3010.752688172043, "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": -3010.752688172043, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3010.752688172043, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1129.032258064516, "cash": -13387.096774193546, "ppe": 35698.92473118279, "otherNCA": 0, "otherNCL": 0, "currentAssets": -13387.096774193546, "assets": 22311.827956989247, "equity": 22311.827956989247, "shareCapital": 0, "retainedEarnings": 20430.107526881722, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 22311.827956989247, "fcf": -1129.032258064516, "totalCapex": 3010.752688172043, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 5.50314465408805, "roe": 8.805031446540879, "roa": 8.805031446540879, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60.00000000000001, "netDebt": 13387.096774193546, "leverage": 7.114285714285714, "workingCapital": -13387.096774193546, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -12258.06451612903, "balanceCheck": 0, "investedCapital": 35698.92473118279, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-22": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3010.752688172043, "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": -3010.752688172043, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3010.752688172043, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1129.032258064516, "cash": -14516.12903225806, "ppe": 38709.67741935483, "otherNCA": 0, "otherNCL": 0, "currentAssets": -14516.12903225806, "assets": 24193.548387096773, "equity": 24193.548387096773, "shareCapital": 0, "retainedEarnings": 22311.827956989247, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 24193.548387096773, "fcf": -1129.032258064516, "totalCapex": 3010.752688172043, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 5.057803468208093, "roe": 8.092485549132947, "roa": 8.092485549132947, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60.00000000000001, "netDebt": 14516.12903225806, "leverage": 7.7142857142857135, "workingCapital": -14516.12903225806, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -13387.096774193546, "balanceCheck": 0, "investedCapital": 38709.67741935483, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-29": { "revenue": 806.4516129032254, "growth": -57.14285714285716, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1290.322580645161, "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": -1290.322580645161, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1290.322580645161, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -483.8709677419356, "cash": -14999.999999999996, "ppe": 39999.99999999999, "otherNCA": 0, "otherNCL": 0, "currentAssets": -14999.999999999996, "assets": 24999.999999999996, "equity": 25000, "shareCapital": 0, "retainedEarnings": 24193.548387096773, "currentYearNetIncome": 806.4516129032254, "dividends": 0, "liabilitiesEquity": 25000, "fcf": -483.8709677419356, "totalCapex": 1290.322580645161, "collections": 806.4516129032254, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.049180327868852, "roe": 3.2786885245901622, "roa": 3.2786885245901622, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60.00000000000004, "netDebt": 14999.999999999996, "leverage": 18.600000000000005, "workingCapital": -14999.999999999996, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -14516.12903225806, "balanceCheck": -3.637978807091713e-12, "investedCapital": 39999.99999999999, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-01": { "revenue": 1111.111111111111, "growth": 37.77777777777784, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1777.7777777777778, "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": -1777.7777777777778, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1777.7777777777778, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -666.6666666666667, "cash": -15666.666666666662, "ppe": 41777.777777777774, "otherNCA": 0, "otherNCL": 0, "currentAssets": -15666.666666666662, "assets": 26111.11111111111, "equity": 26111.11111111111, "shareCapital": 0, "retainedEarnings": 25000, "currentYearNetIncome": 1111.111111111111, "dividends": 0, "liabilitiesEquity": 26111.11111111111, "fcf": -666.6666666666667, "totalCapex": 1777.7777777777778, "collections": 1111.111111111111, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.717391304347826, "roe": 4.3478260869565215, "roa": 4.3478260869565215, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60.00000000000001, "netDebt": 15666.666666666662, "leverage": 14.099999999999996, "workingCapital": -15666.666666666662, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -14999.999999999996, "balanceCheck": 0, "investedCapital": 41777.777777777774, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-05": { "revenue": 1944.4444444444446, "growth": 75.00000000000003, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3111.1111111111113, "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": -3111.1111111111113, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3111.1111111111113, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1166.6666666666667, "cash": -16833.33333333333, "ppe": 44888.88888888888, "otherNCA": 0, "otherNCL": 0, "currentAssets": -16833.33333333333, "assets": 28055.555555555555, "equity": 28055.555555555555, "shareCapital": 0, "retainedEarnings": 26111.11111111111, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 28055.555555555555, "fcf": -1166.6666666666667, "totalCapex": 3111.1111111111113, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 4.487179487179488, "roe": 7.179487179487181, "roa": 7.179487179487181, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60, "netDebt": 16833.33333333333, "leverage": 8.657142857142855, "workingCapital": -16833.33333333333, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -15666.666666666662, "balanceCheck": 0, "investedCapital": 44888.88888888888, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-12": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3111.1111111111113, "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": -3111.1111111111113, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3111.1111111111113, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1166.6666666666667, "cash": -17999.999999999996, "ppe": 47999.99999999999, "otherNCA": 0, "otherNCL": 0, "currentAssets": -17999.999999999996, "assets": 29999.999999999996, "equity": 30000, "shareCapital": 0, "retainedEarnings": 28055.555555555555, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 30000, "fcf": -1166.6666666666667, "totalCapex": 3111.1111111111113, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 4.186602870813398, "roe": 6.698564593301436, "roa": 6.6985645933014375, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60, "netDebt": 17999.999999999996, "leverage": 9.257142857142854, "workingCapital": -17999.999999999996, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -16833.33333333333, "balanceCheck": -3.637978807091713e-12, "investedCapital": 47999.99999999999, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-19": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3111.1111111111113, "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": -3111.1111111111113, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3111.1111111111113, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1166.6666666666667, "cash": -19166.666666666664, "ppe": 51111.1111111111, "otherNCA": 0, "otherNCL": 0, "currentAssets": -19166.666666666664, "assets": 31944.444444444438, "equity": 31944.444444444445, "shareCapital": 0, "retainedEarnings": 30000, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 31944.444444444445, "fcf": -1166.6666666666667, "totalCapex": 3111.1111111111113, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 3.9237668161434986, "roe": 6.278026905829597, "roa": 6.278026905829598, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60, "netDebt": 19166.666666666664, "leverage": 9.857142857142856, "workingCapital": -19166.666666666664, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -17999.999999999996, "balanceCheck": -7.275957614183426e-12, "investedCapital": 51111.1111111111, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-26": { "revenue": 1388.8888888888896, "growth": -28.571428571428537, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2222.2222222222226, "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": -2222.2222222222226, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2222.2222222222226, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -833.333333333333, "cash": -19999.999999999996, "ppe": 53333.33333333333, "otherNCA": 0, "otherNCL": 0, "currentAssets": -19999.999999999996, "assets": 33333.33333333333, "equity": 33333.333333333336, "shareCapital": 0, "retainedEarnings": 31944.444444444445, "currentYearNetIncome": 1388.8888888888896, "dividends": 0, "liabilitiesEquity": 33333.333333333336, "fcf": -833.333333333333, "totalCapex": 2222.2222222222226, "collections": 1388.8888888888896, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.6595744680851077, "roe": 4.255319148936172, "roa": 4.255319148936173, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -59.99999999999994, "netDebt": 19999.999999999996, "leverage": 14.39999999999999, "workingCapital": -19999.999999999996, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -19166.666666666664, "balanceCheck": -7.275957614183426e-12, "investedCapital": 53333.33333333333, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-01": { "revenue": 537.6344086021505, "growth": -61.290322580645174, "grossMargin": 100, "sga": 0, "da": 0, "capex": 860.2150537634409, "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": -860.2150537634409, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -860.2150537634409, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -322.58064516129036, "cash": -20322.580645161288, "ppe": 54193.54838709677, "otherNCA": 0, "otherNCL": 0, "currentAssets": -20322.580645161288, "assets": 33870.967741935485, "equity": 33870.967741935485, "shareCapital": 0, "retainedEarnings": 33333.333333333336, "currentYearNetIncome": 537.6344086021505, "dividends": 0, "liabilitiesEquity": 33870.967741935485, "fcf": -322.58064516129036, "totalCapex": 860.2150537634409, "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, "roe": 1.5999999999999996, "roa": 1.6, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60.00000000000001, "netDebt": 20322.580645161288, "leverage": 37.8, "workingCapital": -20322.580645161288, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -19999.999999999996, "balanceCheck": 0, "investedCapital": 54193.54838709677, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-03": { "revenue": 1881.720430107527, "growth": 250, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3010.7526881720432, "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": -3010.7526881720432, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3010.7526881720432, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1129.0322580645163, "cash": -21451.612903225803, "ppe": 57204.30107526881, "otherNCA": 0, "otherNCL": 0, "currentAssets": -21451.612903225803, "assets": 35752.68817204301, "equity": 35752.68817204301, "shareCapital": 0, "retainedEarnings": 33870.967741935485, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 35752.68817204301, "fcf": -1129.0322580645163, "totalCapex": 3010.7526881720432, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 3.3783783783783785, "roe": 5.405405405405405, "roa": 5.405405405405405, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60.00000000000001, "netDebt": 21451.612903225803, "leverage": 11.399999999999999, "workingCapital": -21451.612903225803, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -20322.580645161288, "balanceCheck": 0, "investedCapital": 57204.30107526881, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-10": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3010.7526881720432, "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": -3010.7526881720432, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3010.7526881720432, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1129.0322580645163, "cash": -22580.64516129032, "ppe": 60215.053763440854, "otherNCA": 0, "otherNCL": 0, "currentAssets": -22580.64516129032, "assets": 37634.408602150535, "equity": 37634.408602150535, "shareCapital": 0, "retainedEarnings": 35752.68817204301, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 37634.408602150535, "fcf": -1129.0322580645163, "totalCapex": 3010.7526881720432, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 3.2051282051282057, "roe": 5.128205128205129, "roa": 5.128205128205129, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60.00000000000001, "netDebt": 22580.64516129032, "leverage": 11.999999999999998, "workingCapital": -22580.64516129032, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -21451.612903225803, "balanceCheck": 0, "investedCapital": 60215.053763440854, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-17": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3010.7526881720432, "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": -3010.7526881720432, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3010.7526881720432, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1129.0322580645163, "cash": -23709.677419354834, "ppe": 63225.806451612894, "otherNCA": 0, "otherNCL": 0, "currentAssets": -23709.677419354834, "assets": 39516.12903225806, "equity": 39516.12903225806, "shareCapital": 0, "retainedEarnings": 37634.408602150535, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 39516.12903225806, "fcf": -1129.0322580645163, "totalCapex": 3010.7526881720432, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 3.0487804878048785, "roe": 4.878048780487805, "roa": 4.878048780487805, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60.00000000000001, "netDebt": 23709.677419354834, "leverage": 12.599999999999998, "workingCapital": -23709.677419354834, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -22580.64516129032, "balanceCheck": 0, "investedCapital": 63225.806451612894, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-24": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3010.7526881720432, "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": -3010.7526881720432, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3010.7526881720432, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1129.0322580645163, "cash": -24838.70967741935, "ppe": 66236.55913978493, "otherNCA": 0, "otherNCL": 0, "currentAssets": -24838.70967741935, "assets": 41397.849462365586, "equity": 41397.849462365586, "shareCapital": 0, "retainedEarnings": 39516.12903225806, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 41397.849462365586, "fcf": -1129.0322580645163, "totalCapex": 3010.7526881720432, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.9069767441860472, "roe": 4.651162790697675, "roa": 4.651162790697675, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60.00000000000001, "netDebt": 24838.70967741935, "leverage": 13.199999999999996, "workingCapital": -24838.70967741935, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -23709.677419354834, "balanceCheck": 0, "investedCapital": 66236.55913978493, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-31": { "revenue": 268.81720430107544, "growth": -85.71428571428571, "grossMargin": 100, "sga": 0, "da": 0, "capex": 430.10752688172033, "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": -430.10752688172033, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -430.10752688172033, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -161.2903225806449, "cash": -24999.999999999993, "ppe": 66666.66666666666, "otherNCA": 0, "otherNCL": 0, "currentAssets": -24999.999999999993, "assets": 41666.666666666664, "equity": 41666.666666666664, "shareCapital": 0, "retainedEarnings": 41397.849462365586, "currentYearNetIncome": 268.81720430107544, "dividends": 0, "liabilitiesEquity": 41666.666666666664, "fcf": -161.2903225806449, "totalCapex": 430.10752688172033, "collections": 268.81720430107544, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.40453074433657, "roe": 0.6472491909385119, "roa": 0.6472491909385119, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -59.999999999999865, "netDebt": 24999.999999999993, "leverage": 92.99999999999991, "workingCapital": -24999.999999999993, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -24838.70967741935, "balanceCheck": 0, "investedCapital": 66666.66666666666, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-01": { "revenue": 1666.6666666666665, "growth": 519.9999999999995, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2666.6666666666665, "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": -2666.6666666666665, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2666.6666666666665, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1000, "cash": -25999.999999999993, "ppe": 69333.33333333333, "otherNCA": 0, "otherNCL": 0, "currentAssets": -25999.999999999993, "assets": 43333.333333333336, "equity": 43333.33333333333, "shareCapital": 0, "retainedEarnings": 41666.666666666664, "currentYearNetIncome": 1666.6666666666665, "dividends": 0, "liabilitiesEquity": 43333.33333333333, "fcf": -1000, "totalCapex": 2666.6666666666665, "collections": 1666.6666666666665, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.4509803921568625, "roe": 3.9215686274509802, "roa": 3.9215686274509802, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60.00000000000001, "netDebt": 25999.999999999993, "leverage": 15.599999999999998, "workingCapital": -25999.999999999993, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -24999.999999999993, "balanceCheck": 7.275957614183426e-12, "investedCapital": 69333.33333333333, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-07": { "revenue": 1944.4444444444443, "growth": 16.666666666666675, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3111.111111111111, "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": -3111.111111111111, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3111.111111111111, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1166.6666666666665, "cash": -27166.66666666666, "ppe": 72444.44444444444, "otherNCA": 0, "otherNCL": 0, "currentAssets": -27166.66666666666, "assets": 45277.77777777778, "equity": 45277.777777777774, "shareCapital": 0, "retainedEarnings": 43333.33333333333, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 45277.777777777774, "fcf": -1166.6666666666665, "totalCapex": 3111.111111111111, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.7429467084639505, "roe": 4.3887147335423204, "roa": 4.388714733542319, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60, "netDebt": 27166.66666666666, "leverage": 13.97142857142857, "workingCapital": -27166.66666666666, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -25999.999999999993, "balanceCheck": 7.275957614183426e-12, "investedCapital": 72444.44444444444, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-14": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3111.111111111111, "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": -3111.111111111111, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3111.111111111111, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1166.6666666666665, "cash": -28333.33333333333, "ppe": 75555.55555555555, "otherNCA": 0, "otherNCL": 0, "currentAssets": -28333.33333333333, "assets": 47222.22222222222, "equity": 47222.22222222222, "shareCapital": 0, "retainedEarnings": 45277.777777777774, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 47222.22222222222, "fcf": -1166.6666666666665, "totalCapex": 3111.111111111111, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.6276276276276276, "roe": 4.204204204204204, "roa": 4.204204204204204, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60, "netDebt": 28333.33333333333, "leverage": 14.57142857142857, "workingCapital": -28333.33333333333, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -27166.66666666666, "balanceCheck": 0, "investedCapital": 75555.55555555555, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-21": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3111.111111111111, "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": -3111.111111111111, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3111.111111111111, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1166.6666666666665, "cash": -29499.999999999996, "ppe": 78666.66666666666, "otherNCA": 0, "otherNCL": 0, "currentAssets": -29499.999999999996, "assets": 49166.66666666666, "equity": 49166.666666666664, "shareCapital": 0, "retainedEarnings": 47222.22222222222, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 49166.666666666664, "fcf": -1166.6666666666665, "totalCapex": 3111.111111111111, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.5216138328530264, "roe": 4.034582132564841, "roa": 4.034582132564841, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60, "netDebt": 29499.999999999996, "leverage": 15.17142857142857, "workingCapital": -29499.999999999996, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -28333.33333333333, "balanceCheck": -7.275957614183426e-12, "investedCapital": 78666.66666666666, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-28": { "revenue": 833.333333333333, "growth": -57.14285714285716, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1333.3333333333321, "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": -1333.3333333333321, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1333.3333333333321, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -499.9999999999991, "cash": -29999.999999999996, "ppe": 79999.99999999999, "otherNCA": 0, "otherNCL": 0, "currentAssets": -29999.999999999996, "assets": 49999.999999999985, "equity": 50000, "shareCapital": 0, "retainedEarnings": 49166.666666666664, "currentYearNetIncome": 833.333333333333, "dividends": 0, "liabilitiesEquity": 50000, "fcf": -499.9999999999991, "totalCapex": 1333.3333333333321, "collections": 833.333333333333, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.0504201680672267, "roe": 1.6806722689075626, "roa": 1.680672268907563, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -59.99999999999991, "netDebt": 29999.999999999996, "leverage": 36.00000000000001, "workingCapital": -29999.999999999996, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -29499.999999999996, "balanceCheck": -1.4551915228366852e-11, "investedCapital": 79999.99999999999, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-01": { "revenue": 1075.268817204301, "growth": 29.03225806451617, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1720.4301075268818, "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": -1720.4301075268818, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1720.4301075268818, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -645.1612903225807, "cash": -30645.161290322576, "ppe": 81720.43010752687, "otherNCA": 0, "otherNCL": 0, "currentAssets": -30645.161290322576, "assets": 51075.2688172043, "equity": 51075.2688172043, "shareCapital": 0, "retainedEarnings": 50000, "currentYearNetIncome": 1075.268817204301, "dividends": 0, "liabilitiesEquity": 51075.2688172043, "fcf": -645.1612903225807, "totalCapex": 1720.4301075268818, "collections": 1075.268817204301, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.3297872340425534, "roe": 2.127659574468085, "roa": 2.1276595744680855, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60.00000000000001, "netDebt": 30645.161290322576, "leverage": 28.499999999999996, "workingCapital": -30645.161290322576, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -29999.999999999996, "balanceCheck": 0, "investedCapital": 81720.43010752687, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-05": { "revenue": 1881.720430107527, "growth": 75, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3010.7526881720432, "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": -3010.7526881720432, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3010.7526881720432, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1129.0322580645163, "cash": -31774.19354838709, "ppe": 84731.18279569891, "otherNCA": 0, "otherNCL": 0, "currentAssets": -31774.19354838709, "assets": 52956.98924731182, "equity": 52956.98924731182, "shareCapital": 0, "retainedEarnings": 51075.2688172043, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 52956.98924731182, "fcf": -1129.0322580645163, "totalCapex": 3010.7526881720432, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.2609819121447035, "roe": 3.617571059431525, "roa": 3.617571059431525, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60.00000000000001, "netDebt": 31774.19354838709, "leverage": 16.885714285714283, "workingCapital": -31774.19354838709, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -30645.161290322576, "balanceCheck": 0, "investedCapital": 84731.18279569891, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-12": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3010.7526881720432, "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": -3010.7526881720432, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3010.7526881720432, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1129.0322580645163, "cash": -32903.225806451606, "ppe": 87741.93548387096, "otherNCA": 0, "otherNCL": 0, "currentAssets": -32903.225806451606, "assets": 54838.70967741935, "equity": 54838.70967741935, "shareCapital": 0, "retainedEarnings": 52956.98924731182, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 54838.70967741935, "fcf": -1129.0322580645163, "totalCapex": 3010.7526881720432, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.182044887780549, "roe": 3.4912718204488784, "roa": 3.4912718204488784, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60.00000000000001, "netDebt": 32903.225806451606, "leverage": 17.48571428571428, "workingCapital": -32903.225806451606, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -31774.19354838709, "balanceCheck": 0, "investedCapital": 87741.93548387096, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-19": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3010.7526881720432, "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": -3010.7526881720432, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3010.7526881720432, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1129.0322580645163, "cash": -34032.25806451612, "ppe": 90752.688172043, "otherNCA": 0, "otherNCL": 0, "currentAssets": -34032.25806451612, "assets": 56720.430107526874, "equity": 56720.430107526874, "shareCapital": 0, "retainedEarnings": 54838.70967741935, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 56720.430107526874, "fcf": -1129.0322580645163, "totalCapex": 3010.7526881720432, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.108433734939759, "roe": 3.373493975903615, "roa": 3.373493975903615, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60.00000000000001, "netDebt": 34032.25806451612, "leverage": 18.085714285714282, "workingCapital": -34032.25806451612, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -32903.225806451606, "balanceCheck": 0, "investedCapital": 90752.688172043, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-26": { "revenue": 1612.9032258064517, "growth": -14.28571428571428, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2580.645161290322, "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": -2580.645161290322, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2580.645161290322, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -967.7419354838703, "cash": -34999.99999999999, "ppe": 93333.33333333331, "otherNCA": 0, "otherNCL": 0, "currentAssets": -34999.99999999999, "assets": 58333.33333333332, "equity": 58333.33333333333, "shareCapital": 0, "retainedEarnings": 56720.430107526874, "currentYearNetIncome": 1612.9032258064517, "dividends": 0, "liabilitiesEquity": 58333.33333333333, "fcf": -967.7419354838703, "totalCapex": 2580.645161290322, "collections": 1612.9032258064517, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.752336448598131, "roe": 2.8037383177570097, "roa": 2.8037383177570097, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -59.99999999999995, "netDebt": 34999.99999999999, "leverage": 21.699999999999996, "workingCapital": -34999.99999999999, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -34032.25806451612, "balanceCheck": -7.275957614183426e-12, "investedCapital": 93333.33333333331, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-01": { "revenue": 268.81720430107526, "growth": -83.33333333333334, "grossMargin": 100, "sga": 0, "da": 0, "capex": 430.10752688172045, "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": -430.10752688172045, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -430.10752688172045, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -161.29032258064518, "cash": -35161.29032258064, "ppe": 93763.44086021504, "otherNCA": 0, "otherNCL": 0, "currentAssets": -35161.29032258064, "assets": 58602.1505376344, "equity": 58602.15053763441, "shareCapital": 0, "retainedEarnings": 58333.33333333333, "currentYearNetIncome": 268.81720430107526, "dividends": 0, "liabilitiesEquity": 58602.15053763441, "fcf": -161.29032258064518, "totalCapex": 430.10752688172045, "collections": 268.81720430107526, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2873563218390805, "roe": 0.45977011494252884, "roa": 0.45977011494252884, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60.00000000000001, "netDebt": 35161.29032258064, "leverage": 130.79999999999998, "workingCapital": -35161.29032258064, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -34999.99999999999, "balanceCheck": -7.275957614183426e-12, "investedCapital": 93763.44086021504, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-02": { "revenue": 1881.720430107527, "growth": 600, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3010.7526881720432, "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": -3010.7526881720432, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3010.7526881720432, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1129.0322580645163, "cash": -36290.32258064515, "ppe": 96774.19354838708, "otherNCA": 0, "otherNCL": 0, "currentAssets": -36290.32258064515, "assets": 60483.870967741925, "equity": 60483.87096774193, "shareCapital": 0, "retainedEarnings": 58602.15053763441, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 60483.87096774193, "fcf": -1129.0322580645163, "totalCapex": 3010.7526881720432, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.975169300225734, "roe": 3.160270880361174, "roa": 3.1602708803611748, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60.00000000000001, "netDebt": 36290.32258064515, "leverage": 19.28571428571428, "workingCapital": -36290.32258064515, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -35161.29032258064, "balanceCheck": -7.275957614183426e-12, "investedCapital": 96774.19354838708, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-09": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3010.7526881720432, "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": -3010.7526881720432, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3010.7526881720432, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1129.0322580645163, "cash": -37419.35483870967, "ppe": 99784.94623655912, "otherNCA": 0, "otherNCL": 0, "currentAssets": -37419.35483870967, "assets": 62365.59139784945, "equity": 62365.59139784946, "shareCapital": 0, "retainedEarnings": 60483.87096774193, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 62365.59139784946, "fcf": -1129.0322580645163, "totalCapex": 3010.7526881720432, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.9146608315098474, "roe": 3.0634573304157553, "roa": 3.0634573304157553, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60.00000000000001, "netDebt": 37419.35483870967, "leverage": 19.88571428571428, "workingCapital": -37419.35483870967, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -36290.32258064515, "balanceCheck": -7.275957614183426e-12, "investedCapital": 99784.94623655912, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-16": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3010.7526881720432, "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": -3010.7526881720432, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3010.7526881720432, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1129.0322580645163, "cash": -38548.38709677418, "ppe": 102795.69892473116, "otherNCA": 0, "otherNCL": 0, "currentAssets": -38548.38709677418, "assets": 64247.311827956975, "equity": 64247.31182795698, "shareCapital": 0, "retainedEarnings": 62365.59139784946, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 64247.31182795698, "fcf": -1129.0322580645163, "totalCapex": 3010.7526881720432, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.857749469214438, "roe": 2.9723991507431, "roa": 2.9723991507431005, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60.00000000000001, "netDebt": 38548.38709677418, "leverage": 20.48571428571428, "workingCapital": -38548.38709677418, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -37419.35483870967, "balanceCheck": -7.275957614183426e-12, "investedCapital": 102795.69892473116, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-23": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3010.7526881720432, "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": -3010.7526881720432, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3010.7526881720432, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1129.0322580645163, "cash": -39677.4193548387, "ppe": 105806.4516129032, "otherNCA": 0, "otherNCL": 0, "currentAssets": -39677.4193548387, "assets": 66129.0322580645, "equity": 66129.03225806452, "shareCapital": 0, "retainedEarnings": 64247.31182795699, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 66129.03225806452, "fcf": -1129.0322580645163, "totalCapex": 3010.7526881720432, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.8041237113402067, "roe": 2.88659793814433, "roa": 2.8865979381443307, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60.00000000000001, "netDebt": 39677.4193548387, "leverage": 21.08571428571428, "workingCapital": -39677.4193548387, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -38548.38709677418, "balanceCheck": -1.4551915228366852e-11, "investedCapital": 105806.4516129032, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-30": { "revenue": 537.6344086021509, "growth": -71.42857142857142, "grossMargin": 100, "sga": 0, "da": 0, "capex": 860.2150537634388, "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": -860.2150537634388, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -860.2150537634388, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -322.580645161288, "cash": -39999.999999999985, "ppe": 106666.66666666664, "otherNCA": 0, "otherNCL": 0, "currentAssets": -39999.999999999985, "assets": 66666.66666666666, "equity": 66666.66666666667, "shareCapital": 0, "retainedEarnings": 66129.03225806452, "currentYearNetIncome": 537.6344086021509, "dividends": 0, "liabilitiesEquity": 66666.66666666667, "fcf": -322.580645161288, "totalCapex": 860.2150537634388, "collections": 537.6344086021509, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5060728744939276, "roe": 0.8097165991902839, "roa": 0.8097165991902839, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -59.99999999999953, "netDebt": 39999.999999999985, "leverage": 74.39999999999992, "workingCapital": -39999.999999999985, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -39677.4193548387, "balanceCheck": -1.4551915228366852e-11, "investedCapital": 106666.66666666664, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-01": { "revenue": 1388.8888888888885, "growth": 158.3333333333331, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2222.2222222222217, "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": -2222.2222222222217, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2222.2222222222217, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -833.3333333333333, "cash": -40833.33333333332, "ppe": 108888.88888888886, "otherNCA": 0, "otherNCL": 0, "currentAssets": -40833.33333333332, "assets": 68055.55555555553, "equity": 68055.55555555556, "shareCapital": 0, "retainedEarnings": 66666.66666666667, "currentYearNetIncome": 1388.8888888888885, "dividends": 0, "liabilitiesEquity": 68055.55555555556, "fcf": -833.3333333333333, "totalCapex": 2222.2222222222217, "collections": 1388.8888888888885, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.2886597938144329, "roe": 2.0618556701030917, "roa": 2.0618556701030926, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60.00000000000001, "netDebt": 40833.33333333332, "leverage": 29.400000000000002, "workingCapital": -40833.33333333332, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -39999.999999999985, "balanceCheck": -2.9103830456733704e-11, "investedCapital": 108888.88888888886, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-06": { "revenue": 1944.4444444444443, "growth": 40.000000000000036, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3111.111111111111, "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": -3111.111111111111, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3111.111111111111, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1166.6666666666665, "cash": -41999.999999999985, "ppe": 111999.99999999997, "otherNCA": 0, "otherNCL": 0, "currentAssets": -41999.999999999985, "assets": 69999.99999999999, "equity": 70000, "shareCapital": 0, "retainedEarnings": 68055.55555555556, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 70000, "fcf": -1166.6666666666665, "totalCapex": 3111.111111111111, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.7605633802816905, "roe": 2.816901408450704, "roa": 2.816901408450705, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60, "netDebt": 41999.999999999985, "leverage": 21.599999999999994, "workingCapital": -41999.999999999985, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -40833.33333333332, "balanceCheck": -1.4551915228366852e-11, "investedCapital": 111999.99999999997, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-13": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3111.111111111111, "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": -3111.111111111111, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3111.111111111111, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1166.6666666666665, "cash": -43166.66666666665, "ppe": 115111.11111111108, "otherNCA": 0, "otherNCL": 0, "currentAssets": -43166.66666666665, "assets": 71944.44444444444, "equity": 71944.44444444444, "shareCapital": 0, "retainedEarnings": 70000, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 71944.44444444444, "fcf": -1166.6666666666665, "totalCapex": 3111.111111111111, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.7123287671232879, "roe": 2.73972602739726, "roa": 2.73972602739726, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60, "netDebt": 43166.66666666665, "leverage": 22.199999999999992, "workingCapital": -43166.66666666665, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -41999.999999999985, "balanceCheck": 0, "investedCapital": 115111.11111111108, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-20": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3111.111111111111, "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": -3111.111111111111, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3111.111111111111, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1166.6666666666665, "cash": -44333.333333333314, "ppe": 118222.22222222219, "otherNCA": 0, "otherNCL": 0, "currentAssets": -44333.333333333314, "assets": 73888.88888888888, "equity": 73888.88888888888, "shareCapital": 0, "retainedEarnings": 71944.44444444444, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 73888.88888888888, "fcf": -1166.6666666666665, "totalCapex": 3111.111111111111, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.666666666666667, "roe": 2.666666666666667, "roa": 2.666666666666667, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60, "netDebt": 44333.333333333314, "leverage": 22.79999999999999, "workingCapital": -44333.333333333314, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -43166.66666666665, "balanceCheck": 0, "investedCapital": 118222.22222222219, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-27": { "revenue": 1111.1111111111104, "growth": -42.8571428571429, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1777.7777777777774, "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": -1777.7777777777774, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1777.7777777777774, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -666.666666666667, "cash": -44999.99999999998, "ppe": 119999.99999999997, "otherNCA": 0, "otherNCL": 0, "currentAssets": -44999.99999999998, "assets": 75000, "equity": 74999.99999999999, "shareCapital": 0, "retainedEarnings": 73888.88888888888, "currentYearNetIncome": 1111.1111111111104, "dividends": 0, "liabilitiesEquity": 74999.99999999999, "fcf": -666.666666666667, "totalCapex": 1777.7777777777774, "collections": 1111.1111111111104, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.932835820895522, "roe": 1.492537313432835, "roa": 1.492537313432835, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60.000000000000064, "netDebt": 44999.99999999998, "leverage": 40.50000000000001, "workingCapital": -44999.99999999998, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -44333.333333333314, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 119999.99999999997, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-01": { "revenue": 806.4516129032259, "growth": -27.41935483870963, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1290.3225806451612, "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": -1290.3225806451612, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1290.3225806451612, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -483.8709677419354, "cash": -45483.87096774191, "ppe": 121290.32258064514, "otherNCA": 0, "otherNCL": 0, "currentAssets": -45483.87096774191, "assets": 75806.45161290323, "equity": 75806.45161290321, "shareCapital": 0, "retainedEarnings": 74999.99999999999, "currentYearNetIncome": 806.4516129032259, "dividends": 0, "liabilitiesEquity": 75806.45161290321, "fcf": -483.8709677419354, "totalCapex": 1290.3225806451612, "collections": 806.4516129032259, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6684491978609628, "roe": 1.0695187165775402, "roa": 1.0695187165775402, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -59.999999999999986, "netDebt": 45483.87096774191, "leverage": 56.39999999999996, "workingCapital": -45483.87096774191, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -44999.99999999998, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 121290.32258064514, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-04": { "revenue": 1881.720430107527, "growth": 133.33333333333331, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3010.7526881720432, "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": -3010.7526881720432, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3010.7526881720432, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1129.0322580645163, "cash": -46612.903225806425, "ppe": 124301.07526881718, "otherNCA": 0, "otherNCL": 0, "currentAssets": -46612.903225806425, "assets": 77688.17204301075, "equity": 77688.17204301074, "shareCapital": 0, "retainedEarnings": 75806.45161290321, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 77688.17204301074, "fcf": -1129.0322580645163, "totalCapex": 3010.7526881720432, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.5323992994746063, "roe": 2.4518388791593697, "roa": 2.4518388791593697, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60.00000000000001, "netDebt": 46612.903225806425, "leverage": 24.771428571428558, "workingCapital": -46612.903225806425, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -45483.87096774191, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 124301.07526881718, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-11": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3010.7526881720432, "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": -3010.7526881720432, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3010.7526881720432, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1129.0322580645163, "cash": -47741.93548387094, "ppe": 127311.82795698922, "otherNCA": 0, "otherNCL": 0, "currentAssets": -47741.93548387094, "assets": 79569.89247311828, "equity": 79569.89247311826, "shareCapital": 0, "retainedEarnings": 77688.17204301074, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 79569.89247311826, "fcf": -1129.0322580645163, "totalCapex": 3010.7526881720432, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.4957264957264962, "roe": 2.3931623931623935, "roa": 2.3931623931623935, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60.00000000000001, "netDebt": 47741.93548387094, "leverage": 25.371428571428556, "workingCapital": -47741.93548387094, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -46612.903225806425, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 127311.82795698922, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-18": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3010.7526881720432, "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": -3010.7526881720432, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3010.7526881720432, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1129.0322580645163, "cash": -48870.967741935456, "ppe": 130322.58064516126, "otherNCA": 0, "otherNCL": 0, "currentAssets": -48870.967741935456, "assets": 81451.6129032258, "equity": 81451.61290322579, "shareCapital": 0, "retainedEarnings": 79569.89247311826, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 81451.61290322579, "fcf": -1129.0322580645163, "totalCapex": 3010.7526881720432, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.4607679465776298, "roe": 2.3372287145242074, "roa": 2.337228714524207, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60.00000000000001, "netDebt": 48870.967741935456, "leverage": 25.971428571428557, "workingCapital": -48870.967741935456, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -47741.93548387094, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 130322.58064516126, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-25": { "revenue": 1881.7204301075271, "growth": 2.220446049250313e-14, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3010.7526881720423, "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": -3010.7526881720423, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3010.7526881720423, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1129.0322580645152, "cash": -49999.99999999997, "ppe": 133333.3333333333, "otherNCA": 0, "otherNCL": 0, "currentAssets": -49999.99999999997, "assets": 83333.33333333334, "equity": 83333.33333333331, "shareCapital": 0, "retainedEarnings": 81451.61290322579, "currentYearNetIncome": 1881.7204301075271, "dividends": 0, "liabilitiesEquity": 83333.33333333331, "fcf": -1129.0322580645152, "totalCapex": 3010.7526881720423, "collections": 1881.7204301075271, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.4274061990212075, "roe": 2.2838499184339325, "roa": 2.283849918433932, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -59.99999999999994, "netDebt": 49999.99999999997, "leverage": 26.57142857142855, "workingCapital": -49999.99999999997, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -48870.967741935456, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 133333.3333333333, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-01": { "revenue": 1944.4444444444446, "growth": 3.3333333333333215, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3111.1111111111113, "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": -3111.1111111111113, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3111.1111111111113, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1166.6666666666667, "cash": -51166.666666666635, "ppe": 136444.44444444444, "otherNCA": 0, "otherNCL": 0, "currentAssets": -51166.666666666635, "assets": 85277.77777777781, "equity": 85277.77777777775, "shareCapital": 0, "retainedEarnings": 83333.33333333331, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 85277.77777777775, "fcf": -1166.6666666666667, "totalCapex": 3111.1111111111113, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.4415156507413511, "roe": 2.3064250411861624, "roa": 2.306425041186161, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60, "netDebt": 51166.666666666635, "leverage": 26.314285714285695, "workingCapital": -51166.666666666635, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -49999.99999999997, "balanceCheck": 5.820766091346741e-11, "investedCapital": 136444.44444444444, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-08": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3111.1111111111113, "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": -3111.1111111111113, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3111.1111111111113, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1166.6666666666667, "cash": -52333.3333333333, "ppe": 139555.55555555556, "otherNCA": 0, "otherNCL": 0, "currentAssets": -52333.3333333333, "assets": 87222.22222222226, "equity": 87222.22222222219, "shareCapital": 0, "retainedEarnings": 85277.77777777775, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 87222.22222222219, "fcf": -1166.6666666666667, "totalCapex": 3111.1111111111113, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.4090177133655395, "roe": 2.2544283413848643, "roa": 2.2544283413848625, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60, "netDebt": 52333.3333333333, "leverage": 26.914285714285697, "workingCapital": -52333.3333333333, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -51166.666666666635, "balanceCheck": 7.275957614183426e-11, "investedCapital": 139555.55555555556, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-15": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3111.1111111111113, "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": -3111.1111111111113, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3111.1111111111113, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1166.6666666666667, "cash": -53499.99999999996, "ppe": 142666.6666666667, "otherNCA": 0, "otherNCL": 0, "currentAssets": -53499.99999999996, "assets": 89166.66666666672, "equity": 89166.66666666663, "shareCapital": 0, "retainedEarnings": 87222.22222222219, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 89166.66666666663, "fcf": -1166.6666666666667, "totalCapex": 3111.1111111111113, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.3779527559055118, "roe": 2.20472440944882, "roa": 2.2047244094488176, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60, "netDebt": 53499.99999999996, "leverage": 27.514285714285695, "workingCapital": -53499.99999999996, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -52333.3333333333, "balanceCheck": 8.731149137020111e-11, "investedCapital": 142666.6666666667, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-22": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3111.1111111111113, "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": -3111.1111111111113, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3111.1111111111113, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1166.6666666666667, "cash": -54666.66666666663, "ppe": 145777.7777777778, "otherNCA": 0, "otherNCL": 0, "currentAssets": -54666.66666666663, "assets": 91111.11111111118, "equity": 91111.11111111107, "shareCapital": 0, "retainedEarnings": 89166.66666666663, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 91111.11111111107, "fcf": -1166.6666666666667, "totalCapex": 3111.1111111111113, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.3482280431432971, "roe": 2.157164869029277, "roa": 2.1571648690292746, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60, "netDebt": 54666.66666666663, "leverage": 28.114285714285693, "workingCapital": -54666.66666666663, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -53499.99999999996, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 145777.7777777778, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-29": { "revenue": 555.5555555555557, "growth": -71.42857142857142, "grossMargin": 100, "sga": 0, "da": 0, "capex": 888.8888888888887, "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": -888.8888888888887, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -888.8888888888887, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -333.33333333333303, "cash": -54999.99999999996, "ppe": 146666.6666666667, "otherNCA": 0, "otherNCL": 0, "currentAssets": -54999.99999999996, "assets": 91666.66666666672, "equity": 91666.66666666663, "shareCapital": 0, "retainedEarnings": 91111.11111111107, "currentYearNetIncome": 555.5555555555557, "dividends": 0, "liabilitiesEquity": 91666.66666666663, "fcf": -333.33333333333303, "totalCapex": 888.8888888888887, "collections": 555.5555555555557, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3799392097264438, "roe": 0.6079027355623104, "roa": 0.6079027355623098, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -59.99999999999993, "netDebt": 54999.99999999996, "leverage": 98.99999999999991, "workingCapital": -54999.99999999996, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -54666.66666666663, "balanceCheck": 8.731149137020111e-11, "investedCapital": 146666.6666666667, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-01": { "revenue": 1344.086021505376, "growth": 141.93548387096766, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2150.5376344086017, "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": -2150.5376344086017, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2150.5376344086017, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -806.4516129032256, "cash": -55806.45161290319, "ppe": 148817.20430107528, "otherNCA": 0, "otherNCL": 0, "currentAssets": -55806.45161290319, "assets": 93010.7526881721, "equity": 93010.752688172, "shareCapital": 0, "retainedEarnings": 91666.66666666663, "currentYearNetIncome": 1344.086021505376, "dividends": 0, "liabilitiesEquity": 93010.752688172, "fcf": -806.4516129032256, "totalCapex": 2150.5376344086017, "collections": 1344.086021505376, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.9097525473071322, "roe": 1.4556040756914124, "roa": 1.4556040756914106, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60, "netDebt": 55806.45161290319, "leverage": 41.51999999999998, "workingCapital": -55806.45161290319, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -54999.99999999996, "balanceCheck": 1.0186340659856796e-10, "investedCapital": 148817.20430107528, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-06": { "revenue": 1881.7204301075267, "growth": 40.000000000000014, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3010.752688172043, "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": -3010.752688172043, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3010.752688172043, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1129.032258064516, "cash": -56935.483870967706, "ppe": 151827.95698924732, "otherNCA": 0, "otherNCL": 0, "currentAssets": -56935.483870967706, "assets": 94892.47311827962, "equity": 94892.47311827952, "shareCapital": 0, "retainedEarnings": 93010.752688172, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 94892.47311827952, "fcf": -1129.032258064516, "totalCapex": 3010.752688172043, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.2517882689556508, "roe": 2.0028612303290423, "roa": 2.00286123032904, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60.00000000000001, "netDebt": 56935.483870967706, "leverage": 30.257142857142842, "workingCapital": -56935.483870967706, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -55806.45161290319, "balanceCheck": 1.0186340659856796e-10, "investedCapital": 151827.95698924732, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-13": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3010.752688172043, "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": -3010.752688172043, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3010.752688172043, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1129.032258064516, "cash": -58064.51612903222, "ppe": 154838.70967741936, "otherNCA": 0, "otherNCL": 0, "currentAssets": -58064.51612903222, "assets": 96774.19354838715, "equity": 96774.19354838705, "shareCapital": 0, "retainedEarnings": 94892.47311827952, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 96774.19354838705, "fcf": -1129.032258064516, "totalCapex": 3010.752688172043, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.2272089761570826, "roe": 1.963534361851333, "roa": 1.963534361851331, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60.00000000000001, "netDebt": 58064.51612903222, "leverage": 30.85714285714284, "workingCapital": -58064.51612903222, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -56935.483870967706, "balanceCheck": 1.0186340659856796e-10, "investedCapital": 154838.70967741936, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-20": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 3010.752688172043, "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": -3010.752688172043, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3010.752688172043, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1129.032258064516, "cash": -59193.54838709674, "ppe": 157849.4623655914, "otherNCA": 0, "otherNCL": 0, "currentAssets": -59193.54838709674, "assets": 98655.91397849467, "equity": 98655.91397849457, "shareCapital": 0, "retainedEarnings": 96774.19354838705, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 98655.91397849457, "fcf": -1129.032258064516, "totalCapex": 3010.752688172043, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.2035763411279228, "roe": 1.9257221458046776, "roa": 1.9257221458046754, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60.00000000000001, "netDebt": 59193.54838709674, "leverage": 31.45714285714284, "workingCapital": -59193.54838709674, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -58064.51612903222, "balanceCheck": 1.0186340659856796e-10, "investedCapital": 157849.4623655914, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-27": { "revenue": 1344.0860215053763, "growth": -28.57142857142857, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2150.5376344086035, "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": -2150.5376344086035, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2150.5376344086035, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -806.4516129032272, "cash": -59999.99999999996, "ppe": 160000, "otherNCA": 0, "otherNCL": 0, "currentAssets": -59999.99999999996, "assets": 100000.00000000003, "equity": 99999.99999999994, "shareCapital": 0, "retainedEarnings": 98655.91397849456, "currentYearNetIncome": 1344.0860215053763, "dividends": 0, "liabilitiesEquity": 99999.99999999994, "fcf": -806.4516129032272, "totalCapex": 2150.5376344086035, "collections": 1344.0860215053763, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.8457374830852502, "roe": 1.3531799729364011, "roa": 1.3531799729363998, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -60.00000000000011, "netDebt": 59999.99999999996, "leverage": 44.63999999999997, "workingCapital": -59999.99999999996, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -59193.54838709674, "balanceCheck": 8.731149137020111e-11, "investedCapital": 160000, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-01": { "revenue": 537.6344086021505, "growth": -60, "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": 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": -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": -215.05376344086017, "cash": -60215.053763440825, "ppe": 160752.688172043, "otherNCA": 0, "otherNCL": 0, "currentAssets": -60215.053763440825, "assets": 100537.63440860219, "equity": 100537.6344086021, "shareCapital": 0, "retainedEarnings": 99999.99999999994, "currentYearNetIncome": 537.6344086021505, "dividends": 0, "liabilitiesEquity": 100537.6344086021, "fcf": -215.05376344086017, "totalCapex": 752.6881720430107, "collections": 537.6344086021505, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3352329869259135, "roe": 0.536193029490617, "roa": 0.5361930294906164, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -39.99999999999999, "netDebt": 60215.053763440825, "leverage": 111.99999999999993, "workingCapital": -60215.053763440825, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -59999.99999999996, "balanceCheck": 8.731149137020111e-11, "investedCapital": 160752.688172043, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-03": { "revenue": 1881.720430107527, "growth": 250, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2634.4086021505373, "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": -2634.4086021505373, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2634.4086021505373, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -752.6881720430104, "cash": -60967.741935483835, "ppe": 163387.09677419355, "otherNCA": 0, "otherNCL": 0, "currentAssets": -60967.741935483835, "assets": 102419.35483870971, "equity": 102419.35483870962, "shareCapital": 0, "retainedEarnings": 100537.6344086021, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 102419.35483870962, "fcf": -752.6881720430104, "totalCapex": 2634.4086021505373, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.1610549013103335, "roe": 1.8543046357615902, "roa": 1.8543046357615889, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -39.99999999999998, "netDebt": 60967.741935483835, "leverage": 32.39999999999998, "workingCapital": -60967.741935483835, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -60215.053763440825, "balanceCheck": 8.731149137020111e-11, "investedCapital": 163387.09677419355, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-10": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2634.4086021505373, "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": -2634.4086021505373, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2634.4086021505373, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -752.6881720430104, "cash": -61720.430107526845, "ppe": 166021.50537634408, "otherNCA": 0, "otherNCL": 0, "currentAssets": -61720.430107526845, "assets": 104301.07526881724, "equity": 104301.07526881715, "shareCapital": 0, "retainedEarnings": 102419.35483870962, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 104301.07526881715, "fcf": -752.6881720430104, "totalCapex": 2634.4086021505373, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.1424840868287904, "roe": 1.8205461638491558, "roa": 1.8205461638491545, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -39.99999999999998, "netDebt": 61720.430107526845, "leverage": 32.79999999999998, "workingCapital": -61720.430107526845, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -60967.741935483835, "balanceCheck": 8.731149137020111e-11, "investedCapital": 166021.50537634408, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-17": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2634.4086021505373, "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": -2634.4086021505373, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2634.4086021505373, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -752.6881720430104, "cash": -62473.118279569855, "ppe": 168655.91397849462, "otherNCA": 0, "otherNCL": 0, "currentAssets": -62473.118279569855, "assets": 106182.79569892476, "equity": 106182.79569892467, "shareCapital": 0, "retainedEarnings": 104301.07526881715, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 106182.79569892467, "fcf": -752.6881720430104, "totalCapex": 2634.4086021505373, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.1244979919678715, "roe": 1.7879948914431683, "roa": 1.787994891443167, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -39.99999999999998, "netDebt": 62473.118279569855, "leverage": 33.19999999999998, "workingCapital": -62473.118279569855, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -61720.430107526845, "balanceCheck": 8.731149137020111e-11, "investedCapital": 168655.91397849462, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-24": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2634.4086021505373, "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": -2634.4086021505373, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2634.4086021505373, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -752.6881720430104, "cash": -63225.806451612865, "ppe": 171290.32258064515, "otherNCA": 0, "otherNCL": 0, "currentAssets": -63225.806451612865, "assets": 108064.51612903229, "equity": 108064.5161290322, "shareCapital": 0, "retainedEarnings": 106182.79569892467, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 108064.5161290322, "fcf": -752.6881720430104, "totalCapex": 2634.4086021505373, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.1070694290684802, "roe": 1.7565872020075293, "roa": 1.7565872020075277, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -39.99999999999998, "netDebt": 63225.806451612865, "leverage": 33.59999999999998, "workingCapital": -63225.806451612865, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -62473.118279569855, "balanceCheck": 8.731149137020111e-11, "investedCapital": 171290.32258064515, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-31": { "revenue": 268.81720430107544, "growth": -85.71428571428571, "grossMargin": 100, "sga": 0, "da": 0, "capex": 376.3440860215069, "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": -376.3440860215069, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -376.3440860215069, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -107.52688172043145, "cash": -63333.3333333333, "ppe": 171666.66666666666, "otherNCA": 0, "otherNCL": 0, "currentAssets": -63333.3333333333, "assets": 108333.33333333336, "equity": 108333.33333333327, "shareCapital": 0, "retainedEarnings": 108064.5161290322, "currentYearNetIncome": 268.81720430107544, "dividends": 0, "liabilitiesEquity": 108333.33333333327, "fcf": -107.52688172043145, "totalCapex": 376.3440860215069, "collections": 268.81720430107544, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.15676438313215246, "roe": 0.2484472049689444, "roa": 0.2484472049689442, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -40.000000000000476, "netDebt": 63333.3333333333, "leverage": 235.59999999999974, "workingCapital": -63333.3333333333, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -63225.806451612865, "balanceCheck": 8.731149137020111e-11, "investedCapital": 171666.66666666666, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-01": { "revenue": 1724.1379310344828, "growth": 541.3793103448272, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2413.793103448276, "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": -2413.793103448276, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2413.793103448276, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -689.655172413793, "cash": -64022.98850574709, "ppe": 174080.45977011495, "otherNCA": 0, "otherNCL": 0, "currentAssets": -64022.98850574709, "assets": 110057.47126436786, "equity": 110057.47126436775, "shareCapital": 0, "retainedEarnings": 108333.33333333327, "currentYearNetIncome": 1724.1379310344828, "dividends": 0, "liabilitiesEquity": 110057.47126436775, "fcf": -689.655172413793, "totalCapex": 2413.793103448276, "collections": 1724.1379310344828, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.9973404255319149, "roe": 1.5789473684210538, "roa": 1.578947368421052, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -40, "netDebt": 64022.98850574709, "leverage": 37.13333333333331, "workingCapital": -64022.98850574709, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -63333.3333333333, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 174080.45977011495, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-07": { "revenue": 2011.4942528735633, "growth": 16.666666666666675, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2816.0919540229884, "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": -2816.0919540229884, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2816.0919540229884, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -804.5977011494251, "cash": -64827.586206896514, "ppe": 176896.55172413794, "otherNCA": 0, "otherNCL": 0, "currentAssets": -64827.586206896514, "assets": 112068.96551724142, "equity": 112068.96551724132, "shareCapital": 0, "retainedEarnings": 110057.47126436775, "currentYearNetIncome": 2011.4942528735633, "dividends": 0, "liabilitiesEquity": 112068.96551724132, "fcf": -804.5977011494251, "totalCapex": 2816.0919540229884, "collections": 2011.4942528735633, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.1462256427050925, "roe": 1.8111254851228986, "roa": 1.811125485122897, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -39.99999999999999, "netDebt": 64827.586206896514, "leverage": 32.228571428571406, "workingCapital": -64827.586206896514, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -64022.98850574709, "balanceCheck": 1.0186340659856796e-10, "investedCapital": 176896.55172413794, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-14": { "revenue": 2011.4942528735633, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2816.0919540229884, "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": -2816.0919540229884, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2816.0919540229884, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -804.5977011494251, "cash": -65632.18390804593, "ppe": 179712.64367816094, "otherNCA": 0, "otherNCL": 0, "currentAssets": -65632.18390804593, "assets": 114080.459770115, "equity": 114080.45977011489, "shareCapital": 0, "retainedEarnings": 112068.96551724132, "currentYearNetIncome": 2011.4942528735633, "dividends": 0, "liabilitiesEquity": 114080.45977011489, "fcf": -804.5977011494251, "totalCapex": 2816.0919540229884, "collections": 2011.4942528735633, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.1281224818694602, "roe": 1.7789072426937749, "roa": 1.778907242693773, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -39.99999999999999, "netDebt": 65632.18390804593, "leverage": 32.628571428571405, "workingCapital": -65632.18390804593, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -64827.586206896514, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 179712.64367816094, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-21": { "revenue": 2011.4942528735633, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2816.0919540229884, "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": -2816.0919540229884, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2816.0919540229884, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -804.5977011494251, "cash": -66436.78160919536, "ppe": 182528.73563218393, "otherNCA": 0, "otherNCL": 0, "currentAssets": -66436.78160919536, "assets": 116091.95402298858, "equity": 116091.95402298846, "shareCapital": 0, "retainedEarnings": 114080.45977011489, "currentYearNetIncome": 2011.4942528735633, "dividends": 0, "liabilitiesEquity": 116091.95402298846, "fcf": -804.5977011494251, "totalCapex": 2816.0919540229884, "collections": 2011.4942528735633, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.110582262414723, "roe": 1.747815230961299, "roa": 1.7478152309612975, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -39.99999999999999, "netDebt": 66436.78160919536, "leverage": 33.028571428571404, "workingCapital": -66436.78160919536, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -65632.18390804593, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 182528.73563218393, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-28": { "revenue": 574.7126436781618, "growth": -71.42857142857139, "grossMargin": 100, "sga": 0, "da": 0, "capex": 804.5977011494251, "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": -804.5977011494251, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -804.5977011494251, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -229.88505747126328, "cash": -66666.66666666663, "ppe": 183333.33333333337, "otherNCA": 0, "otherNCL": 0, "currentAssets": -66666.66666666663, "assets": 116666.66666666674, "equity": 116666.66666666663, "shareCapital": 0, "retainedEarnings": 116091.95402298847, "currentYearNetIncome": 574.7126436781618, "dividends": 0, "liabilitiesEquity": 116666.66666666663, "fcf": -229.88505747126328, "totalCapex": 804.5977011494251, "collections": 574.7126436781618, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3141690229343391, "roe": 0.4938271604938282, "roa": 0.4938271604938277, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -39.999999999999744, "netDebt": 66666.66666666663, "leverage": 115.99999999999974, "workingCapital": -66666.66666666663, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -66436.78160919536, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 183333.33333333337, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-01": { "revenue": 1344.086021505376, "growth": 133.87096774193506, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1881.7204301075271, "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": -1881.7204301075271, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1881.7204301075271, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -537.6344086021511, "cash": -67204.30107526878, "ppe": 185215.0537634409, "otherNCA": 0, "otherNCL": 0, "currentAssets": -67204.30107526878, "assets": 118010.75268817211, "equity": 118010.752688172, "shareCapital": 0, "retainedEarnings": 116666.66666666663, "currentYearNetIncome": 1344.086021505376, "dividends": 0, "liabilitiesEquity": 118010.752688172, "fcf": -537.6344086021511, "totalCapex": 1881.7204301075271, "collections": 1344.086021505376, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.7293946024799413, "roe": 1.1454753722794964, "roa": 1.145475372279495, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -40.00000000000005, "netDebt": 67204.30107526878, "leverage": 49.999999999999986, "workingCapital": -67204.30107526878, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -66666.66666666663, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 185215.0537634409, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-06": { "revenue": 1881.7204301075267, "growth": 40.000000000000014, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2634.4086021505377, "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": -2634.4086021505377, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2634.4086021505377, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -752.688172043011, "cash": -67956.9892473118, "ppe": 187849.46236559143, "otherNCA": 0, "otherNCL": 0, "currentAssets": -67956.9892473118, "assets": 119892.47311827964, "equity": 119892.47311827952, "shareCapital": 0, "retainedEarnings": 118010.752688172, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 119892.47311827952, "fcf": -752.688172043011, "totalCapex": 2634.4086021505377, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.0087908920593742, "roe": 1.5819209039548028, "roa": 1.5819209039548012, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -40.00000000000002, "netDebt": 67956.9892473118, "leverage": 36.1142857142857, "workingCapital": -67956.9892473118, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -67204.30107526878, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 187849.46236559143, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-13": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2634.4086021505377, "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": -2634.4086021505377, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2634.4086021505377, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -752.688172043011, "cash": -68709.6774193548, "ppe": 190483.87096774197, "otherNCA": 0, "otherNCL": 0, "currentAssets": -68709.6774193548, "assets": 121774.19354838716, "equity": 121774.19354838705, "shareCapital": 0, "retainedEarnings": 119892.47311827952, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 121774.19354838705, "fcf": -752.688172043011, "totalCapex": 2634.4086021505377, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.9947420775898818, "roe": 1.5572858731924366, "roa": 1.557285873192435, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -40.00000000000002, "netDebt": 68709.6774193548, "leverage": 36.5142857142857, "workingCapital": -68709.6774193548, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -67956.9892473118, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 190483.87096774197, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-20": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2634.4086021505377, "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": -2634.4086021505377, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2634.4086021505377, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -752.688172043011, "cash": -69462.36559139781, "ppe": 193118.2795698925, "otherNCA": 0, "otherNCL": 0, "currentAssets": -69462.36559139781, "assets": 123655.91397849469, "equity": 123655.91397849457, "shareCapital": 0, "retainedEarnings": 121774.19354838705, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 123655.91397849457, "fcf": -752.688172043011, "totalCapex": 2634.4086021505377, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.9810791871058161, "roe": 1.5334063526834616, "roa": 1.53340635268346, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -40.00000000000002, "netDebt": 69462.36559139781, "leverage": 36.9142857142857, "workingCapital": -69462.36559139781, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -68709.6774193548, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 193118.2795698925, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-27": { "revenue": 1344.0860215053763, "growth": -28.57142857142857, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1881.720430107529, "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": -1881.720430107529, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1881.720430107529, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -537.6344086021527, "cash": -69999.99999999997, "ppe": 195000.00000000003, "otherNCA": 0, "otherNCL": 0, "currentAssets": -69999.99999999997, "assets": 125000.00000000006, "equity": 124999.99999999994, "shareCapital": 0, "retainedEarnings": 123655.91397849456, "currentYearNetIncome": 1344.0860215053763, "dividends": 0, "liabilitiesEquity": 124999.99999999994, "fcf": -537.6344086021527, "totalCapex": 1881.720430107529, "collections": 1344.0860215053763, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6926167059149464, "roe": 1.0810810810810816, "roa": 1.0810810810810805, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -40.00000000000016, "netDebt": 69999.99999999997, "leverage": 52.079999999999984, "workingCapital": -69999.99999999997, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -69462.36559139781, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 195000.00000000003, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-01": { "revenue": 555.5555555555555, "growth": -58.666666666666664, "grossMargin": 100, "sga": 0, "da": 0, "capex": 777.7777777777777, "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": -777.7777777777777, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -777.7777777777777, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -222.22222222222217, "cash": -70222.22222222219, "ppe": 195777.7777777778, "otherNCA": 0, "otherNCL": 0, "currentAssets": -70222.22222222219, "assets": 125555.55555555562, "equity": 125555.5555555555, "shareCapital": 0, "retainedEarnings": 124999.99999999994, "currentYearNetIncome": 555.5555555555555, "dividends": 0, "liabilitiesEquity": 125555.5555555555, "fcf": -222.22222222222217, "totalCapex": 777.7777777777777, "collections": 555.5555555555555, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.28433323855558706, "roe": 0.4434589800443461, "roa": 0.44345898004434564, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -39.99999999999999, "netDebt": 70222.22222222219, "leverage": 126.39999999999995, "workingCapital": -70222.22222222219, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -69999.99999999997, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 195777.7777777778, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-03": { "revenue": 1944.4444444444446, "growth": 250.00000000000006, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2722.2222222222217, "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": -2722.2222222222217, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2722.2222222222217, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -777.7777777777771, "cash": -70999.99999999997, "ppe": 198500.00000000003, "otherNCA": 0, "otherNCL": 0, "currentAssets": -70999.99999999997, "assets": 127500.00000000006, "equity": 127499.99999999994, "shareCapital": 0, "retainedEarnings": 125555.5555555555, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 127499.99999999994, "fcf": -777.7777777777771, "totalCapex": 2722.2222222222217, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.9863322530646751, "roe": 1.536772777167948, "roa": 1.5367727771679467, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -39.999999999999964, "netDebt": 70999.99999999997, "leverage": 36.5142857142857, "workingCapital": -70999.99999999997, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -70222.22222222219, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 198500.00000000003, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-10": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2722.2222222222217, "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": -2722.2222222222217, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2722.2222222222217, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -777.7777777777771, "cash": -71777.77777777775, "ppe": 201222.22222222225, "otherNCA": 0, "otherNCL": 0, "currentAssets": -71777.77777777775, "assets": 129444.4444444445, "equity": 129444.44444444438, "shareCapital": 0, "retainedEarnings": 127499.99999999994, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 129444.44444444438, "fcf": -777.7777777777771, "totalCapex": 2722.2222222222217, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.9728978457261988, "roe": 1.5135135135135143, "roa": 1.513513513513513, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -39.999999999999964, "netDebt": 71777.77777777775, "leverage": 36.9142857142857, "workingCapital": -71777.77777777775, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -70999.99999999997, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 201222.22222222225, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-17": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2722.2222222222217, "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": -2722.2222222222217, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2722.2222222222217, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -777.7777777777771, "cash": -72555.55555555553, "ppe": 203944.44444444447, "otherNCA": 0, "otherNCL": 0, "currentAssets": -72555.55555555553, "assets": 131388.88888888893, "equity": 131388.88888888882, "shareCapital": 0, "retainedEarnings": 129444.44444444438, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 131388.88888888882, "fcf": -777.7777777777771, "totalCapex": 2722.2222222222217, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.9598244892362539, "roe": 1.490947816826412, "roa": 1.4909478168264105, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -39.999999999999964, "netDebt": 72555.55555555553, "leverage": 37.3142857142857, "workingCapital": -72555.55555555553, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -71777.77777777775, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 203944.44444444447, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-24": { "revenue": 1944.4444444444453, "growth": 4.440892098500626e-14, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2722.2222222222244, "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": -2722.2222222222244, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2722.2222222222244, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -777.7777777777792, "cash": -73333.33333333331, "ppe": 206666.6666666667, "otherNCA": 0, "otherNCL": 0, "currentAssets": -73333.33333333331, "assets": 133333.33333333337, "equity": 133333.33333333326, "shareCapital": 0, "retainedEarnings": 131388.88888888882, "currentYearNetIncome": 1944.4444444444453, "dividends": 0, "liabilitiesEquity": 133333.33333333326, "fcf": -777.7777777777792, "totalCapex": 2722.2222222222244, "collections": 1944.4444444444453, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.9470978216750106, "roe": 1.469045120671565, "roa": 1.4690451206715636, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -40.00000000000006, "netDebt": 73333.33333333331, "leverage": 37.71428571428569, "workingCapital": -73333.33333333331, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -72555.55555555553, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 206666.6666666667, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-01": { "revenue": 1881.720430107527, "growth": -3.2258064516129448, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2634.4086021505373, "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": -2634.4086021505373, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2634.4086021505373, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -752.6881720430104, "cash": -74086.02150537632, "ppe": 209301.07526881722, "otherNCA": 0, "otherNCL": 0, "currentAssets": -74086.02150537632, "assets": 135215.0537634409, "equity": 135215.05376344078, "shareCapital": 0, "retainedEarnings": 133333.33333333326, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 135215.05376344078, "fcf": -752.6881720430104, "totalCapex": 2634.4086021505373, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.9047434406100556, "roe": 1.401401401401402, "roa": 1.401401401401401, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -39.99999999999998, "netDebt": 74086.02150537632, "leverage": 39.37142857142856, "workingCapital": -74086.02150537632, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -73333.33333333331, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 209301.07526881722, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-08": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2634.4086021505373, "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": -2634.4086021505373, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2634.4086021505373, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -752.6881720430104, "cash": -74838.70967741933, "ppe": 211935.48387096776, "otherNCA": 0, "otherNCL": 0, "currentAssets": -74838.70967741933, "assets": 137096.77419354842, "equity": 137096.7741935483, "shareCapital": 0, "retainedEarnings": 135215.05376344078, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 137096.7741935483, "fcf": -752.6881720430104, "totalCapex": 2634.4086021505373, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.8934269304403317, "roe": 1.3820335636722616, "roa": 1.3820335636722605, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -39.99999999999998, "netDebt": 74838.70967741933, "leverage": 39.77142857142856, "workingCapital": -74838.70967741933, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -74086.02150537632, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 211935.48387096776, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-15": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2634.4086021505373, "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": -2634.4086021505373, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2634.4086021505373, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -752.6881720430104, "cash": -75591.39784946234, "ppe": 214569.8924731183, "otherNCA": 0, "otherNCL": 0, "currentAssets": -75591.39784946234, "assets": 138978.49462365595, "equity": 138978.49462365583, "shareCapital": 0, "retainedEarnings": 137096.7741935483, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 138978.49462365583, "fcf": -752.6881720430104, "totalCapex": 2634.4086021505373, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.8823900163872432, "roe": 1.36319376825706, "roa": 1.363193768257059, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -39.99999999999998, "netDebt": 75591.39784946234, "leverage": 40.17142857142856, "workingCapital": -75591.39784946234, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -74838.70967741933, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 214569.8924731183, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-22": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2634.4086021505373, "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": -2634.4086021505373, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2634.4086021505373, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -752.6881720430104, "cash": -76344.08602150535, "ppe": 217204.30107526883, "otherNCA": 0, "otherNCL": 0, "currentAssets": -76344.08602150535, "assets": 140860.21505376347, "equity": 140860.21505376336, "shareCapital": 0, "retainedEarnings": 138978.49462365583, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 140860.21505376336, "fcf": -752.6881720430104, "totalCapex": 2634.4086021505373, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.8716224629560452, "roe": 1.3448607108549482, "roa": 1.3448607108549469, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -39.99999999999998, "netDebt": 76344.08602150535, "leverage": 40.57142857142856, "workingCapital": -76344.08602150535, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -75591.39784946234, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 217204.30107526883, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-29": { "revenue": 806.4516129032263, "growth": -57.14285714285712, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064517, "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": -1129.032258064517, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1129.032258064517, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -322.5806451612907, "cash": -76666.66666666664, "ppe": 218333.33333333334, "otherNCA": 0, "otherNCL": 0, "currentAssets": -76666.66666666664, "assets": 141666.6666666667, "equity": 141666.66666666657, "shareCapital": 0, "retainedEarnings": 140860.21505376336, "currentYearNetIncome": 806.4516129032263, "dividends": 0, "liabilitiesEquity": 141666.66666666657, "fcf": -322.5806451612907, "totalCapex": 1129.032258064517, "collections": 806.4516129032263, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.37032465127762026, "roe": 0.5708848715509046, "roa": 0.5708848715509042, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -40.00000000000002, "netDebt": 76666.66666666664, "leverage": 95.06666666666658, "workingCapital": -76666.66666666664, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -76344.08602150535, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 218333.33333333334, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-01": { "revenue": 1111.1111111111109, "growth": 37.777777777777665, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1555.5555555555557, "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": -1555.5555555555557, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1555.5555555555557, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -444.4444444444448, "cash": -77111.11111111108, "ppe": 219888.8888888889, "otherNCA": 0, "otherNCL": 0, "currentAssets": -77111.11111111108, "assets": 142777.7777777778, "equity": 142777.7777777777, "shareCapital": 0, "retainedEarnings": 141666.66666666657, "currentYearNetIncome": 1111.1111111111109, "dividends": 0, "liabilitiesEquity": 142777.7777777777, "fcf": -444.4444444444448, "totalCapex": 1555.5555555555557, "collections": 1111.1111111111109, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.50709939148073, "roe": 0.7812500000000003, "roa": 0.7812499999999997, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -40.00000000000004, "netDebt": 77111.11111111108, "leverage": 69.39999999999999, "workingCapital": -77111.11111111108, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -76666.66666666664, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 219888.8888888889, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-05": { "revenue": 1944.4444444444443, "growth": 75.00000000000003, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2722.222222222222, "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": -2722.222222222222, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2722.222222222222, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -777.7777777777778, "cash": -77888.88888888886, "ppe": 222611.11111111112, "otherNCA": 0, "otherNCL": 0, "currentAssets": -77888.88888888886, "assets": 144722.22222222225, "equity": 144722.22222222213, "shareCapital": 0, "retainedEarnings": 142777.7777777777, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 144722.22222222213, "fcf": -777.7777777777778, "totalCapex": 2722.222222222222, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.8788449466415568, "roe": 1.3526570048309186, "roa": 1.3526570048309177, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -40, "netDebt": 77888.88888888886, "leverage": 40.05714285714284, "workingCapital": -77888.88888888886, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -77111.11111111108, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 222611.11111111112, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-12": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2722.222222222222, "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": -2722.222222222222, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2722.222222222222, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -777.7777777777778, "cash": -78666.66666666664, "ppe": 225333.33333333334, "otherNCA": 0, "otherNCL": 0, "currentAssets": -78666.66666666664, "assets": 146666.6666666667, "equity": 146666.66666666657, "shareCapital": 0, "retainedEarnings": 144722.22222222213, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 146666.66666666657, "fcf": -777.7777777777778, "totalCapex": 2722.222222222222, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.8681632146843605, "roe": 1.3346043851286948, "roa": 1.3346043851286937, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -40, "netDebt": 78666.66666666664, "leverage": 40.45714285714285, "workingCapital": -78666.66666666664, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -77888.88888888886, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 225333.33333333334, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-19": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2722.222222222222, "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": -2722.222222222222, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2722.222222222222, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -777.7777777777778, "cash": -79444.44444444442, "ppe": 228055.55555555556, "otherNCA": 0, "otherNCL": 0, "currentAssets": -79444.44444444442, "assets": 148611.11111111112, "equity": 148611.111111111, "shareCapital": 0, "retainedEarnings": 146666.66666666657, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 148611.111111111, "fcf": -777.7777777777778, "totalCapex": 2722.222222222222, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.8577380223011886, "roe": 1.3170272812793986, "roa": 1.3170272812793977, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -40, "netDebt": 79444.44444444442, "leverage": 40.85714285714285, "workingCapital": -79444.44444444442, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -78666.66666666664, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 228055.55555555556, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-26": { "revenue": 1388.8888888888878, "growth": -28.571428571428626, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1944.4444444444453, "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": -1944.4444444444453, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1944.4444444444453, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -555.5555555555575, "cash": -79999.99999999999, "ppe": 230000, "otherNCA": 0, "otherNCL": 0, "currentAssets": -79999.99999999999, "assets": 150000, "equity": 149999.99999999988, "shareCapital": 0, "retainedEarnings": 148611.111111111, "currentYearNetIncome": 1388.8888888888878, "dividends": 0, "liabilitiesEquity": 149999.99999999988, "fcf": -555.5555555555575, "totalCapex": 1944.4444444444453, "collections": 1388.8888888888878, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.606428138265615, "roe": 0.9302325581395349, "roa": 0.9302325581395342, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -40.00000000000017, "netDebt": 79999.99999999999, "leverage": 57.60000000000004, "workingCapital": -79999.99999999999, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -79444.44444444442, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 230000, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-01": { "revenue": 537.6344086021505, "growth": -61.29032258064513, "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": 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": -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": -215.05376344086017, "cash": -80215.05376344084, "ppe": 230752.688172043, "otherNCA": 0, "otherNCL": 0, "currentAssets": -80215.05376344084, "assets": 150537.63440860217, "equity": 150537.63440860203, "shareCapital": 0, "retainedEarnings": 149999.99999999988, "currentYearNetIncome": 537.6344086021505, "dividends": 0, "liabilitiesEquity": 150537.63440860203, "fcf": -215.05376344086017, "totalCapex": 752.6881720430107, "collections": 537.6344086021505, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2333722287047841, "roe": 0.3577817531305906, "roa": 0.35778175313059035, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -39.99999999999999, "netDebt": 80215.05376344084, "leverage": 149.19999999999996, "workingCapital": -80215.05376344084, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -79999.99999999999, "balanceCheck": 1.4551915228366852e-10, "investedCapital": 230752.688172043, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-03": { "revenue": 1881.720430107527, "growth": 250, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2634.4086021505373, "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": -2634.4086021505373, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2634.4086021505373, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -752.6881720430104, "cash": -80967.74193548385, "ppe": 233387.09677419355, "otherNCA": 0, "otherNCL": 0, "currentAssets": -80967.74193548385, "assets": 152419.3548387097, "equity": 152419.35483870955, "shareCapital": 0, "retainedEarnings": 150537.63440860203, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 152419.35483870955, "fcf": -752.6881720430104, "totalCapex": 2634.4086021505373, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.8108421174562724, "roe": 1.2422360248447215, "roa": 1.2422360248447204, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -39.99999999999998, "netDebt": 80967.74193548385, "leverage": 43.02857142857142, "workingCapital": -80967.74193548385, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -80215.05376344084, "balanceCheck": 1.4551915228366852e-10, "investedCapital": 233387.09677419355, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-10": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2634.4086021505373, "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": -2634.4086021505373, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2634.4086021505373, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -752.6881720430104, "cash": -81720.43010752686, "ppe": 236021.50537634408, "otherNCA": 0, "otherNCL": 0, "currentAssets": -81720.43010752686, "assets": 154301.07526881722, "equity": 154301.07526881708, "shareCapital": 0, "retainedEarnings": 152419.35483870955, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 154301.07526881708, "fcf": -752.6881720430104, "totalCapex": 2634.4086021505373, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.8017409231474059, "roe": 1.226993865030676, "roa": 1.2269938650306744, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -39.99999999999998, "netDebt": 81720.43010752686, "leverage": 43.428571428571416, "workingCapital": -81720.43010752686, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -80967.74193548385, "balanceCheck": 1.4551915228366852e-10, "investedCapital": 236021.50537634408, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-17": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2634.4086021505373, "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": -2634.4086021505373, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2634.4086021505373, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -752.6881720430104, "cash": -82473.11827956987, "ppe": 238655.91397849462, "otherNCA": 0, "otherNCL": 0, "currentAssets": -82473.11827956987, "assets": 156182.79569892475, "equity": 156182.7956989246, "shareCapital": 0, "retainedEarnings": 154301.07526881708, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 156182.7956989246, "fcf": -752.6881720430104, "totalCapex": 2634.4086021505373, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.7928417714350436, "roe": 1.212121212121213, "roa": 1.2121212121212122, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -39.99999999999998, "netDebt": 82473.11827956987, "leverage": 43.828571428571415, "workingCapital": -82473.11827956987, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -81720.43010752686, "balanceCheck": 1.4551915228366852e-10, "investedCapital": 238655.91397849462, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-24": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2634.4086021505373, "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": -2634.4086021505373, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2634.4086021505373, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -752.6881720430104, "cash": -83225.80645161288, "ppe": 241290.32258064515, "otherNCA": 0, "otherNCL": 0, "currentAssets": -83225.80645161288, "assets": 158064.51612903227, "equity": 158064.51612903213, "shareCapital": 0, "retainedEarnings": 156182.7956989246, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 158064.51612903213, "fcf": -752.6881720430104, "totalCapex": 2634.4086021505373, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.7841380082894589, "roe": 1.1976047904191627, "roa": 1.1976047904191613, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -39.99999999999998, "netDebt": 83225.80645161288, "leverage": 44.22857142857141, "workingCapital": -83225.80645161288, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -82473.11827956987, "balanceCheck": 1.4551915228366852e-10, "investedCapital": 241290.32258064515, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-31": { "revenue": 268.81720430107544, "growth": -85.71428571428571, "grossMargin": 100, "sga": 0, "da": 0, "capex": 376.3440860215069, "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": -376.3440860215069, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -376.3440860215069, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -107.52688172043145, "cash": -83333.33333333331, "ppe": 241666.66666666666, "otherNCA": 0, "otherNCL": 0, "currentAssets": -83333.33333333331, "assets": 158333.33333333334, "equity": 158333.3333333332, "shareCapital": 0, "retainedEarnings": 158064.51612903213, "currentYearNetIncome": 268.81720430107544, "dividends": 0, "liabilitiesEquity": 158333.3333333332, "fcf": -107.52688172043145, "totalCapex": 376.3440860215069, "collections": 268.81720430107544, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.11132138483802745, "roe": 0.16992353440951596, "roa": 0.1699235344095158, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -40.000000000000476, "netDebt": 83333.33333333331, "leverage": 309.9999999999997, "workingCapital": -83333.33333333331, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -83225.80645161288, "balanceCheck": 1.4551915228366852e-10, "investedCapital": 241666.66666666666, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-01": { "revenue": 1612.9032258064517, "growth": 499.99999999999966, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2258.064516129032, "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": -2258.064516129032, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2258.064516129032, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -645.1612903225805, "cash": -83978.49462365589, "ppe": 243924.7311827957, "otherNCA": 0, "otherNCL": 0, "currentAssets": -83978.49462365589, "assets": 159946.2365591398, "equity": 159946.23655913965, "shareCapital": 0, "retainedEarnings": 158333.3333333332, "currentYearNetIncome": 1612.9032258064517, "dividends": 0, "liabilitiesEquity": 159946.23655913965, "fcf": -645.1612903225805, "totalCapex": 2258.064516129032, "collections": 1612.9032258064517, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6643046944198406, "roe": 1.0135135135135145, "roa": 1.0135135135135134, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -39.99999999999999, "netDebt": 83978.49462365589, "leverage": 52.06666666666665, "workingCapital": -83978.49462365589, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -83333.33333333331, "balanceCheck": 1.4551915228366852e-10, "investedCapital": 243924.7311827957, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-07": { "revenue": 1881.720430107527, "growth": 16.66666666666665, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2634.4086021505373, "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": -2634.4086021505373, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2634.4086021505373, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -752.6881720430104, "cash": -84731.1827956989, "ppe": 246559.13978494622, "otherNCA": 0, "otherNCL": 0, "currentAssets": -84731.1827956989, "assets": 161827.95698924732, "equity": 161827.95698924718, "shareCapital": 0, "retainedEarnings": 159946.23655913965, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 161827.95698924718, "fcf": -752.6881720430104, "totalCapex": 2634.4086021505373, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.7672914611421682, "roe": 1.1695906432748548, "roa": 1.1695906432748535, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -39.99999999999998, "netDebt": 84731.1827956989, "leverage": 45.02857142857142, "workingCapital": -84731.1827956989, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -83978.49462365589, "balanceCheck": 1.4551915228366852e-10, "investedCapital": 246559.13978494622, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-14": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2634.4086021505373, "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": -2634.4086021505373, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2634.4086021505373, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -752.6881720430104, "cash": -85483.87096774191, "ppe": 249193.54838709676, "otherNCA": 0, "otherNCL": 0, "currentAssets": -85483.87096774191, "assets": 163709.67741935485, "equity": 163709.6774193547, "shareCapital": 0, "retainedEarnings": 161827.95698924718, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 163709.6774193547, "fcf": -752.6881720430104, "totalCapex": 2634.4086021505373, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.7591367530636591, "roe": 1.1560693641618505, "roa": 1.1560693641618498, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -39.99999999999998, "netDebt": 85483.87096774191, "leverage": 45.428571428571416, "workingCapital": -85483.87096774191, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -84731.1827956989, "balanceCheck": 1.4551915228366852e-10, "investedCapital": 249193.54838709676, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-21": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2634.4086021505373, "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": -2634.4086021505373, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2634.4086021505373, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -752.6881720430104, "cash": -86236.55913978492, "ppe": 251827.9569892473, "otherNCA": 0, "otherNCL": 0, "currentAssets": -86236.55913978492, "assets": 165591.39784946237, "equity": 165591.39784946223, "shareCapital": 0, "retainedEarnings": 163709.6774193547, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 165591.39784946223, "fcf": -752.6881720430104, "totalCapex": 2634.4086021505373, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.7511535572486319, "roe": 1.142857142857144, "roa": 1.1428571428571428, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -39.99999999999998, "netDebt": 86236.55913978492, "leverage": 45.828571428571415, "workingCapital": -86236.55913978492, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -85483.87096774191, "balanceCheck": 1.4551915228366852e-10, "investedCapital": 251827.9569892473, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-28": { "revenue": 1075.2688172043008, "growth": -42.85714285714287, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.376344086022, "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": -1505.376344086022, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1505.376344086022, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -430.10752688172124, "cash": -86666.66666666664, "ppe": 253333.3333333333, "otherNCA": 0, "otherNCL": 0, "currentAssets": -86666.66666666664, "assets": 166666.6666666667, "equity": 166666.66666666654, "shareCapital": 0, "retainedEarnings": 165591.39784946223, "currentYearNetIncome": 1075.2688172043008, "dividends": 0, "liabilitiesEquity": 166666.66666666654, "fcf": -430.10752688172124, "totalCapex": 1505.376344086022, "collections": 1075.2688172043008, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4257130693912302, "roe": 0.6472491909385117, "roa": 0.6472491909385111, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -40.000000000000085, "netDebt": 86666.66666666664, "leverage": 80.6, "workingCapital": -86666.66666666664, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -86236.55913978492, "balanceCheck": 1.4551915228366852e-10, "investedCapital": 253333.3333333333, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-01": { "revenue": 833.3333333333333, "growth": -22.499999999999986, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1166.6666666666667, "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": -1166.6666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1166.6666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -333.3333333333335, "cash": -86999.99999999997, "ppe": 254499.99999999997, "otherNCA": 0, "otherNCL": 0, "currentAssets": -86999.99999999997, "assets": 167500, "equity": 167499.99999999988, "shareCapital": 0, "retainedEarnings": 166666.66666666654, "currentYearNetIncome": 833.3333333333333, "dividends": 0, "liabilitiesEquity": 167499.99999999988, "fcf": -333.3333333333335, "totalCapex": 1166.6666666666667, "collections": 833.3333333333333, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.32819166393173616, "roe": 0.4987531172069829, "roa": 0.49875311720698245, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -40.00000000000002, "netDebt": 86999.99999999997, "leverage": 104.39999999999998, "workingCapital": -86999.99999999997, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -86666.66666666664, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 254499.99999999997, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-04": { "revenue": 1944.4444444444443, "growth": 133.33333333333334, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2722.222222222222, "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": -2722.222222222222, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2722.222222222222, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -777.7777777777778, "cash": -87777.77777777775, "ppe": 257222.2222222222, "otherNCA": 0, "otherNCL": 0, "currentAssets": -87777.77777777775, "assets": 169444.44444444444, "equity": 169444.44444444432, "shareCapital": 0, "retainedEarnings": 167499.99999999988, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 169444.44444444432, "fcf": -777.7777777777778, "totalCapex": 2722.222222222222, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.7599609162957335, "roe": 1.1541632316570494, "roa": 1.1541632316570487, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -40, "netDebt": 87777.77777777775, "leverage": 45.14285714285713, "workingCapital": -87777.77777777775, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -86999.99999999997, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 257222.2222222222, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-11": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2722.222222222222, "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": -2722.222222222222, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2722.222222222222, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -777.7777777777778, "cash": -88555.55555555553, "ppe": 259944.4444444444, "otherNCA": 0, "otherNCL": 0, "currentAssets": -88555.55555555553, "assets": 171388.88888888888, "equity": 171388.88888888876, "shareCapital": 0, "retainedEarnings": 169444.44444444432, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 171388.88888888876, "fcf": -777.7777777777778, "totalCapex": 2722.222222222222, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.7519604683639489, "roe": 1.1409942950285257, "roa": 1.140994295028525, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -40, "netDebt": 88555.55555555553, "leverage": 45.54285714285713, "workingCapital": -88555.55555555553, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -87777.77777777775, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 259944.4444444444, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-18": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2722.222222222222, "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": -2722.222222222222, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2722.222222222222, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -777.7777777777778, "cash": -89333.33333333331, "ppe": 262666.6666666666, "otherNCA": 0, "otherNCL": 0, "currentAssets": -89333.33333333331, "assets": 173333.3333333333, "equity": 173333.3333333332, "shareCapital": 0, "retainedEarnings": 171388.88888888876, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 173333.3333333332, "fcf": -777.7777777777778, "totalCapex": 2722.222222222222, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.7441267141490381, "roe": 1.128122481869461, "roa": 1.1281224818694602, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -40, "netDebt": 89333.33333333331, "leverage": 45.942857142857136, "workingCapital": -89333.33333333331, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -88555.55555555553, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 262666.6666666666, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-25": { "revenue": 1666.666666666666, "growth": -14.285714285714313, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2333.333333333334, "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": -2333.333333333334, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2333.333333333334, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -666.6666666666679, "cash": -89999.99999999999, "ppe": 264999.99999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -89999.99999999999, "assets": 174999.99999999994, "equity": 174999.99999999985, "shareCapital": 0, "retainedEarnings": 173333.3333333332, "currentYearNetIncome": 1666.666666666666, "dividends": 0, "liabilitiesEquity": 174999.99999999985, "fcf": -666.6666666666679, "totalCapex": 2333.333333333334, "collections": 1666.666666666666, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6317119393556537, "roe": 0.9569377990430626, "roa": 0.956937799043062, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -40.000000000000085, "netDebt": 89999.99999999999, "leverage": 54.000000000000014, "workingCapital": -89999.99999999999, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -89333.33333333331, "balanceCheck": 8.731149137020111e-11, "investedCapital": 264999.99999999994, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-01": { "revenue": 268.81720430107526, "growth": -83.87096774193547, "grossMargin": 100, "sga": 0, "da": 0, "capex": 376.34408602150535, "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": -376.34408602150535, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -376.34408602150535, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -107.52688172043008, "cash": -90107.52688172042, "ppe": 265376.3440860215, "otherNCA": 0, "otherNCL": 0, "currentAssets": -90107.52688172042, "assets": 175268.81720430107, "equity": 175268.81720430093, "shareCapital": 0, "retainedEarnings": 174999.99999999985, "currentYearNetIncome": 268.81720430107526, "dividends": 0, "liabilitiesEquity": 175268.81720430093, "fcf": -107.52688172043008, "totalCapex": 376.34408602150535, "collections": 268.81720430107526, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.10136847440446023, "roe": 0.1534919416730623, "roa": 0.15349194167306218, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -39.99999999999999, "netDebt": 90107.52688172042, "leverage": 335.2, "workingCapital": -90107.52688172042, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -89999.99999999999, "balanceCheck": 1.4551915228366852e-10, "investedCapital": 265376.3440860215, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-02": { "revenue": 1881.720430107527, "growth": 600, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2634.4086021505373, "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": -2634.4086021505373, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2634.4086021505373, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -752.6881720430104, "cash": -90860.21505376343, "ppe": 268010.75268817204, "otherNCA": 0, "otherNCL": 0, "currentAssets": -90860.21505376343, "assets": 177150.53763440863, "equity": 177150.53763440845, "shareCapital": 0, "retainedEarnings": 175268.81720430093, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 177150.53763440845, "fcf": -752.6881720430104, "totalCapex": 2634.4086021505373, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.7055740348755166, "roe": 1.0678871090770414, "roa": 1.0678871090770405, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -39.99999999999998, "netDebt": 90860.21505376343, "leverage": 48.28571428571428, "workingCapital": -90860.21505376343, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -90107.52688172042, "balanceCheck": 1.7462298274040222e-10, "investedCapital": 268010.75268817204, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-09": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2634.4086021505373, "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": -2634.4086021505373, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2634.4086021505373, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -752.6881720430104, "cash": -91612.90322580644, "ppe": 270645.1612903226, "otherNCA": 0, "otherNCL": 0, "currentAssets": -91612.90322580644, "assets": 179032.25806451618, "equity": 179032.25806451598, "shareCapital": 0, "retainedEarnings": 177150.53763440845, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 179032.25806451598, "fcf": -752.6881720430104, "totalCapex": 2634.4086021505373, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6986725222078051, "roe": 1.0566037735849065, "roa": 1.0566037735849054, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -39.99999999999998, "netDebt": 91612.90322580644, "leverage": 48.685714285714276, "workingCapital": -91612.90322580644, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -90860.21505376343, "balanceCheck": 2.0372681319713593e-10, "investedCapital": 270645.1612903226, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-16": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2634.4086021505373, "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": -2634.4086021505373, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2634.4086021505373, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -752.6881720430104, "cash": -92365.59139784945, "ppe": 273279.56989247317, "otherNCA": 0, "otherNCL": 0, "currentAssets": -92365.59139784945, "assets": 180913.97849462373, "equity": 180913.9784946235, "shareCapital": 0, "retainedEarnings": 179032.25806451598, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 180913.9784946235, "fcf": -752.6881720430104, "totalCapex": 2634.4086021505373, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.691904714836414, "roe": 1.0455563853622116, "roa": 1.0455563853622103, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -39.99999999999998, "netDebt": 92365.59139784945, "leverage": 49.08571428571428, "workingCapital": -92365.59139784945, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -91612.90322580644, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 273279.56989247317, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-23": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2634.4086021505373, "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": -2634.4086021505373, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2634.4086021505373, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -752.6881720430104, "cash": -93118.27956989246, "ppe": 275913.97849462373, "otherNCA": 0, "otherNCL": 0, "currentAssets": -93118.27956989246, "assets": 182795.6989247313, "equity": 182795.69892473103, "shareCapital": 0, "retainedEarnings": 180913.9784946235, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 182795.69892473103, "fcf": -752.6881720430104, "totalCapex": 2634.4086021505373, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6852667645619186, "roe": 1.0347376201034746, "roa": 1.0347376201034733, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -39.99999999999998, "netDebt": 93118.27956989246, "leverage": 49.48571428571428, "workingCapital": -93118.27956989246, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -92365.59139784945, "balanceCheck": 2.6193447411060333e-10, "investedCapital": 275913.97849462373, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-30": { "revenue": 537.6344086021509, "growth": -71.42857142857142, "grossMargin": 100, "sga": 0, "da": 0, "capex": 752.688172043012, "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": -752.688172043012, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -752.688172043012, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -215.05376344086108, "cash": -93333.33333333331, "ppe": 276666.66666666674, "otherNCA": 0, "otherNCL": 0, "currentAssets": -93333.33333333331, "assets": 183333.33333333343, "equity": 183333.33333333317, "shareCapital": 0, "retainedEarnings": 182795.69892473103, "currentYearNetIncome": 537.6344086021509, "dividends": 0, "liabilitiesEquity": 183333.33333333317, "fcf": -215.05376344086108, "totalCapex": 752.688172043012, "collections": 537.6344086021509, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.19459038723487068, "roe": 0.2936857562408227, "roa": 0.2936857562408223, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -40.000000000000135, "netDebt": 93333.33333333331, "leverage": 173.59999999999985, "workingCapital": -93333.33333333331, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -93118.27956989246, "balanceCheck": 2.6193447411060333e-10, "investedCapital": 276666.66666666674, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-01": { "revenue": 1388.8888888888891, "growth": 158.3333333333332, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1944.4444444444443, "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": -1944.4444444444443, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1944.4444444444443, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -555.5555555555552, "cash": -93888.88888888888, "ppe": 278611.1111111112, "otherNCA": 0, "otherNCL": 0, "currentAssets": -93888.88888888888, "assets": 184722.2222222223, "equity": 184722.22222222204, "shareCapital": 0, "retainedEarnings": 183333.33333333317, "currentYearNetIncome": 1388.8888888888891, "dividends": 0, "liabilitiesEquity": 184722.22222222204, "fcf": -555.5555555555552, "totalCapex": 1944.4444444444443, "collections": 1388.8888888888891, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5002501250625312, "roe": 0.7547169811320763, "roa": 0.7547169811320752, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -39.99999999999997, "netDebt": 93888.88888888888, "leverage": 67.59999999999998, "workingCapital": -93888.88888888888, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -93333.33333333331, "balanceCheck": 2.6193447411060333e-10, "investedCapital": 278611.1111111112, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-06": { "revenue": 1944.4444444444446, "growth": 39.99999999999999, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2722.2222222222217, "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": -2722.2222222222217, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2722.2222222222217, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -777.7777777777771, "cash": -94666.66666666666, "ppe": 281333.33333333343, "otherNCA": 0, "otherNCL": 0, "currentAssets": -94666.66666666666, "assets": 186666.66666666677, "equity": 186666.66666666648, "shareCapital": 0, "retainedEarnings": 184722.22222222204, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 186666.66666666648, "fcf": -777.7777777777771, "totalCapex": 2722.2222222222217, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6945133445778349, "roe": 1.0471204188481686, "roa": 1.0471204188481669, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -39.999999999999964, "netDebt": 94666.66666666666, "leverage": 48.685714285714276, "workingCapital": -94666.66666666666, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -93888.88888888888, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 281333.33333333343, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-13": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2722.2222222222217, "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": -2722.2222222222217, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2722.2222222222217, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -777.7777777777771, "cash": -95444.44444444444, "ppe": 284055.5555555557, "otherNCA": 0, "otherNCL": 0, "currentAssets": -95444.44444444444, "assets": 188611.11111111124, "equity": 188611.11111111092, "shareCapital": 0, "retainedEarnings": 186666.66666666648, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 188611.11111111092, "fcf": -777.7777777777771, "totalCapex": 2722.2222222222217, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6878254888474008, "roe": 1.0362694300518145, "roa": 1.036269430051813, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -39.999999999999964, "netDebt": 95444.44444444444, "leverage": 49.08571428571428, "workingCapital": -95444.44444444444, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -94666.66666666666, "balanceCheck": 3.2014213502407074e-10, "investedCapital": 284055.5555555557, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-20": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2722.2222222222217, "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": -2722.2222222222217, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2722.2222222222217, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -777.7777777777771, "cash": -96222.22222222222, "ppe": 286777.7777777779, "otherNCA": 0, "otherNCL": 0, "currentAssets": -96222.22222222222, "assets": 190555.5555555557, "equity": 190555.55555555536, "shareCapital": 0, "retainedEarnings": 188611.11111111092, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 190555.55555555536, "fcf": -777.7777777777771, "totalCapex": 2722.2222222222217, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6812652068126518, "roe": 1.0256410256410267, "roa": 1.0256410256410249, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -39.999999999999964, "netDebt": 96222.22222222222, "leverage": 49.48571428571428, "workingCapital": -96222.22222222222, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -95444.44444444444, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 286777.7777777779, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-27": { "revenue": 1111.1111111111113, "growth": -42.85714285714285, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1555.5555555555566, "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": -1555.5555555555566, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1555.5555555555566, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -444.44444444444525, "cash": -96666.66666666666, "ppe": 288333.3333333335, "otherNCA": 0, "otherNCL": 0, "currentAssets": -96666.66666666666, "assets": 191666.66666666683, "equity": 191666.66666666648, "shareCapital": 0, "retainedEarnings": 190555.55555555536, "currentYearNetIncome": 1111.1111111111113, "dividends": 0, "liabilitiesEquity": 191666.66666666648, "fcf": -444.44444444444525, "totalCapex": 1555.5555555555566, "collections": 1111.1111111111113, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3863987635239566, "roe": 0.58139534883721, "roa": 0.581395348837209, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -40.000000000000064, "netDebt": 96666.66666666666, "leverage": 86.99999999999997, "workingCapital": -96666.66666666666, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -96222.22222222222, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 288333.3333333335, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-01": { "revenue": 806.4516129032257, "growth": -27.419354838709697, "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": 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": -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": -322.58064516129036, "cash": -96989.24731182794, "ppe": 289462.36559139803, "otherNCA": 0, "otherNCL": 0, "currentAssets": -96989.24731182794, "assets": 192473.11827957007, "equity": 192473.1182795697, "shareCapital": 0, "retainedEarnings": 191666.66666666648, "currentYearNetIncome": 806.4516129032257, "dividends": 0, "liabilitiesEquity": 192473.1182795697, "fcf": -322.58064516129036, "totalCapex": 1129.032258064516, "collections": 806.4516129032257, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2791476691169627, "roe": 0.41987403778866383, "roa": 0.419874037788663, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -40.00000000000001, "netDebt": 96989.24731182794, "leverage": 120.26666666666667, "workingCapital": -96989.24731182794, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -96666.66666666666, "balanceCheck": 3.7834979593753815e-10, "investedCapital": 289462.36559139803, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-04": { "revenue": 1881.7204301075267, "growth": 133.33333333333334, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2634.4086021505377, "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": -2634.4086021505377, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2634.4086021505377, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -752.688172043011, "cash": -97741.93548387096, "ppe": 292096.7741935486, "otherNCA": 0, "otherNCL": 0, "currentAssets": -97741.93548387096, "assets": 194354.83870967763, "equity": 194354.83870967722, "shareCapital": 0, "retainedEarnings": 192473.1182795697, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 194354.83870967722, "fcf": -752.688172043011, "totalCapex": 2634.4086021505377, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6471295183507437, "roe": 0.9728978457261996, "roa": 0.9728978457261978, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -40.00000000000002, "netDebt": 97741.93548387096, "leverage": 51.94285714285714, "workingCapital": -97741.93548387096, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -96989.24731182794, "balanceCheck": 4.0745362639427185e-10, "investedCapital": 292096.7741935486, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-11": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2634.4086021505377, "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": -2634.4086021505377, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2634.4086021505377, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -752.688172043011, "cash": -98494.62365591397, "ppe": 294731.18279569916, "otherNCA": 0, "otherNCL": 0, "currentAssets": -98494.62365591397, "assets": 196236.55913978518, "equity": 196236.55913978475, "shareCapital": 0, "retainedEarnings": 194354.83870967722, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 196236.55913978475, "fcf": -752.688172043011, "totalCapex": 2634.4086021505377, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6413192853870814, "roe": 0.9635237439779775, "roa": 0.9635237439779754, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -40.00000000000002, "netDebt": 98494.62365591397, "leverage": 52.34285714285714, "workingCapital": -98494.62365591397, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -97741.93548387096, "balanceCheck": 4.3655745685100555e-10, "investedCapital": 294731.18279569916, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-18": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2634.4086021505377, "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": -2634.4086021505377, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2634.4086021505377, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -752.688172043011, "cash": -99247.31182795698, "ppe": 297365.5913978497, "otherNCA": 0, "otherNCL": 0, "currentAssets": -99247.31182795698, "assets": 198118.27956989274, "equity": 198118.27956989227, "shareCapital": 0, "retainedEarnings": 196236.55913978475, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 198118.27956989227, "fcf": -752.688172043011, "totalCapex": 2634.4086021505377, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6356124580041763, "roe": 0.9543285616905258, "roa": 0.9543285616905236, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -40.00000000000002, "netDebt": 99247.31182795698, "leverage": 52.74285714285714, "workingCapital": -99247.31182795698, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -98494.62365591397, "balanceCheck": 4.656612873077393e-10, "investedCapital": 297365.5913978497, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-25": { "revenue": 1881.7204301075253, "growth": -7.771561172376096e-14, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2634.408602150539, "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": -2634.408602150539, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2634.408602150539, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -752.6881720430138, "cash": -99999.99999999999, "ppe": 300000.0000000003, "otherNCA": 0, "otherNCL": 0, "currentAssets": -99999.99999999999, "assets": 200000.0000000003, "equity": 199999.9999999998, "shareCapital": 0, "retainedEarnings": 198118.27956989227, "currentYearNetIncome": 1881.7204301075253, "dividends": 0, "liabilitiesEquity": 199999.9999999998, "fcf": -752.6881720430138, "totalCapex": 2634.408602150539, "collections": 1881.7204301075253, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6300063000629994, "roe": 0.9453072248480756, "roa": 0.9453072248480736, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -40.00000000000019, "netDebt": 99999.99999999999, "leverage": 53.14285714285718, "workingCapital": -99999.99999999999, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -99247.31182795698, "balanceCheck": 4.94765117764473e-10, "investedCapital": 300000.0000000003, "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": -99811.82795698923, "ppe": 301693.5483870971, "otherNCA": 0, "otherNCL": 0, "currentAssets": -99811.82795698923, "assets": 201881.72043010785, "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": 0.6254746906134113, "roe": 0.9364548494983287, "roa": 0.9364548494983262, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 99811.82795698923, "leverage": 53.04285714285714, "workingCapital": -99811.82795698923, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -99999.99999999999, "balanceCheck": 5.238689482212067e-10, "investedCapital": 301693.5483870971, "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": -99623.65591397848, "ppe": 303387.09677419387, "otherNCA": 0, "otherNCL": 0, "currentAssets": -99623.65591397848, "assets": 203763.4408602154, "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": 0.621973432849082, "roe": 0.92776673293572, "roa": 0.9277667329357175, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 99623.65591397848, "leverage": 52.942857142857136, "workingCapital": -99623.65591397848, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -99811.82795698923, "balanceCheck": 5.529727786779404e-10, "investedCapital": 303387.09677419387, "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": -99435.48387096773, "ppe": 305080.64516129065, "otherNCA": 0, "otherNCL": 0, "currentAssets": -99435.48387096773, "assets": 205645.16129032293, "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": 0.6185111552904786, "roe": 0.9192383453709794, "roa": 0.9192383453709768, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 99435.48387096773, "leverage": 52.842857142857135, "workingCapital": -99435.48387096773, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -99623.65591397848, "balanceCheck": 5.529727786779404e-10, "investedCapital": 305080.64516129065, "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": -99247.31182795698, "ppe": 306774.19354838744, "otherNCA": 0, "otherNCL": 0, "currentAssets": -99247.31182795698, "assets": 207526.88172043045, "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": 0.6150872105794994, "roe": 0.910865322055954, "roa": 0.9108653220559516, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 99247.31182795698, "leverage": 52.74285714285713, "workingCapital": -99247.31182795698, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -99435.48387096773, "balanceCheck": 5.529727786779404e-10, "investedCapital": 306774.19354838744, "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": -99166.66666666666, "ppe": 307500.00000000035, "otherNCA": 0, "otherNCL": 0, "currentAssets": -99166.66666666666, "assets": 208333.3333333337, "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": 0.2625705658395692, "roe": 0.38784744667097676, "roa": 0.38784744667097565, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000034, "netDebt": 99166.66666666666, "leverage": 122.96666666666658, "workingCapital": -99166.66666666666, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -99247.31182795698, "balanceCheck": 5.820766091346741e-10, "investedCapital": 307500.00000000035, "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": -99047.61904761904, "ppe": 308571.4285714289, "otherNCA": 0, "otherNCL": 0, "currentAssets": -99047.61904761904, "assets": 209523.80952380988, "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": 0.3864734299516904, "roe": 0.5698005698005705, "roa": 0.5698005698005689, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000018, "netDebt": 99047.61904761904, "leverage": 83.19999999999999, "workingCapital": -99047.61904761904, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -99166.66666666666, "balanceCheck": 5.820766091346741e-10, "investedCapital": 308571.4285714289, "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": -98839.28571428571, "ppe": 310446.4285714289, "otherNCA": 0, "otherNCL": 0, "currentAssets": -98839.28571428571, "assets": 211607.14285714322, "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": 0.6731092841001963, "roe": 0.9893992932862201, "roa": 0.9893992932862173, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000005, "netDebt": 98839.28571428571, "leverage": 47.442857142857136, "workingCapital": -98839.28571428571, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -99047.61904761904, "balanceCheck": 5.820766091346741e-10, "investedCapital": 310446.4285714289, "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": -98630.95238095238, "ppe": 312321.4285714289, "otherNCA": 0, "otherNCL": 0, "currentAssets": -98630.95238095238, "assets": 213690.47619047656, "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": 0.66905615292712, "roe": 0.979706088173549, "roa": 0.9797060881735464, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000005, "netDebt": 98630.95238095238, "leverage": 47.34285714285714, "workingCapital": -98630.95238095238, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -98839.28571428571, "balanceCheck": 5.820766091346741e-10, "investedCapital": 312321.4285714289, "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": -98422.61904761905, "ppe": 314196.4285714289, "otherNCA": 0, "otherNCL": 0, "currentAssets": -98422.61904761905, "assets": 215773.80952380988, "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": 0.6650515414944651, "roe": 0.9702009702009712, "roa": 0.9702009702009686, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000005, "netDebt": 98422.61904761905, "leverage": 47.24285714285714, "workingCapital": -98422.61904761905, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -98630.95238095238, "balanceCheck": 5.529727786779404e-10, "investedCapital": 314196.4285714289, "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": -98333.33333333334, "ppe": 315000.00000000035, "otherNCA": 0, "otherNCL": 0, "currentAssets": -98333.33333333334, "assets": 216666.666666667, "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": 0.2838087129274866, "roe": 0.4129387474191334, "roa": 0.4129387474191322, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.00000000000004, "netDebt": 98333.33333333334, "leverage": 110.13333333333331, "workingCapital": -98333.33333333334, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -98422.61904761905, "balanceCheck": 5.529727786779404e-10, "investedCapital": 315000.00000000035, "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": -98225.80645161291, "ppe": 315967.7419354842, "otherNCA": 0, "otherNCL": 0, "currentAssets": -98225.80645161291, "assets": 217741.93548387132, "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": 0.340831629175187, "roe": 0.4950495049504954, "roa": 0.4950495049504941, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999979, "netDebt": 98225.80645161291, "leverage": 91.35000000000002, "workingCapital": -98225.80645161291, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -98333.33333333334, "balanceCheck": 5.529727786779404e-10, "investedCapital": 315967.7419354842, "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": -98037.63440860216, "ppe": 317661.290322581, "otherNCA": 0, "otherNCL": 0, "currentAssets": -98037.63440860216, "assets": 219623.65591397887, "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": 0.593950193033812, "roe": 0.8604794099569768, "roa": 0.8604794099569746, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999993, "netDebt": 98037.63440860216, "leverage": 52.10000000000001, "workingCapital": -98037.63440860216, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -98225.80645161291, "balanceCheck": 5.820766091346741e-10, "investedCapital": 317661.290322581, "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": -97849.4623655914, "ppe": 319354.8387096778, "otherNCA": 0, "otherNCL": 0, "currentAssets": -97849.4623655914, "assets": 221505.3763440864, "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": 0.5907920833860818, "roe": 0.8531383302864114, "roa": 0.8531383302864092, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999993, "netDebt": 97849.4623655914, "leverage": 52.00000000000001, "workingCapital": -97849.4623655914, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -98037.63440860216, "balanceCheck": 5.820766091346741e-10, "investedCapital": 319354.8387096778, "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": -97661.29032258065, "ppe": 321048.3870967746, "otherNCA": 0, "otherNCL": 0, "currentAssets": -97661.29032258065, "assets": 223387.09677419392, "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": 0.5876673802627705, "roe": 0.8459214501510581, "roa": 0.845921450151056, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999993, "netDebt": 97661.29032258065, "leverage": 51.900000000000006, "workingCapital": -97661.29032258065, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -97849.4623655914, "balanceCheck": 5.820766091346741e-10, "investedCapital": 321048.3870967746, "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": -97500, "ppe": 322500.0000000004, "otherNCA": 0, "otherNCL": 0, "currentAssets": -97500, "assets": 225000.0000000004, "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": 0.5012531328320793, "roe": 0.719424460431655, "roa": 0.7194244604316531, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999932, "netDebt": 97500, "leverage": 60.45000000000003, "workingCapital": -97500, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -97661.29032258065, "balanceCheck": 6.111804395914078e-10, "investedCapital": 322500.0000000004, "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": -97472.22222222222, "ppe": 322750.0000000004, "otherNCA": 0, "otherNCL": 0, "currentAssets": -97472.22222222222, "assets": 225277.7777777782, "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": 0.0860992724611476, "roe": 0.12338062924120922, "roa": 0.12338062924120892, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999998, "netDebt": 97472.22222222222, "leverage": 350.9, "workingCapital": -97472.22222222222, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -97500, "balanceCheck": 6.111804395914078e-10, "investedCapital": 322750.0000000004, "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": -97277.77777777778, "ppe": 324500.0000000004, "otherNCA": 0, "otherNCL": 0, "currentAssets": -97277.77777777778, "assets": 227222.22222222263, "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": 0.6008325822926047, "roe": 0.8594229588704735, "roa": 0.8594229588704712, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000005, "netDebt": 97277.77777777778, "leverage": 50.028571428571425, "workingCapital": -97277.77777777778, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -97472.22222222222, "balanceCheck": 6.111804395914078e-10, "investedCapital": 324500.0000000004, "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": -97083.33333333334, "ppe": 326250.0000000004, "otherNCA": 0, "otherNCL": 0, "currentAssets": -97083.33333333334, "assets": 229166.66666666706, "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": 0.5976010586075888, "roe": 0.8520998174071828, "roa": 0.8520998174071805, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000005, "netDebt": 97083.33333333334, "leverage": 49.92857142857143, "workingCapital": -97083.33333333334, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -97277.77777777778, "balanceCheck": 6.111804395914078e-10, "investedCapital": 326250.0000000004, "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": -96888.8888888889, "ppe": 328000.0000000004, "otherNCA": 0, "otherNCL": 0, "currentAssets": -96888.8888888889, "assets": 231111.1111111115, "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": 0.5944041098798447, "roe": 0.8449004224502121, "roa": 0.8449004224502099, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000005, "netDebt": 96888.8888888889, "leverage": 49.828571428571436, "workingCapital": -96888.8888888889, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -97083.33333333334, "balanceCheck": 6.111804395914078e-10, "investedCapital": 328000.0000000004, "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": -96694.44444444447, "ppe": 329750.0000000004, "otherNCA": 0, "otherNCL": 0, "currentAssets": -96694.44444444447, "assets": 233055.55555555594, "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": 0.5912411841716282, "roe": 0.8378216636744472, "roa": 0.8378216636744451, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000005, "netDebt": 96694.44444444447, "leverage": 49.728571428571435, "workingCapital": -96694.44444444447, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -96888.8888888889, "balanceCheck": 6.111804395914078e-10, "investedCapital": 329750.0000000004, "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": -96666.66666666669, "ppe": 330000.0000000004, "otherNCA": 0, "otherNCL": 0, "currentAssets": -96666.66666666669, "assets": 233333.33333333372, "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": 0.08420698075870495, "roe": 0.119118522930316, "roa": 0.11911852293031568, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000163, "netDebt": 96666.66666666669, "leverage": 347.99999999999943, "workingCapital": -96666.66666666669, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -96694.44444444447, "balanceCheck": 6.111804395914078e-10, "investedCapital": 330000.0000000004, "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": -96505.37634408603, "ppe": 331451.6129032262, "otherNCA": 0, "otherNCL": 0, "currentAssets": -96505.37634408603, "assets": 234946.2365591402, "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": 0.4876859302609114, "roe": 0.6888633754305403, "roa": 0.6888633754305384, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000012, "netDebt": 96505.37634408603, "leverage": 59.833333333333336, "workingCapital": -96505.37634408603, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -96666.66666666669, "balanceCheck": 6.402842700481415e-10, "investedCapital": 331451.6129032262, "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": -96317.20430107528, "ppe": 333145.161290323, "otherNCA": 0, "otherNCL": 0, "currentAssets": -96317.20430107528, "assets": 236827.95698924773, "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": 0.5662743194596117, "roe": 0.7977207977207985, "roa": 0.7977207977207962, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 96317.20430107528, "leverage": 51.18571428571429, "workingCapital": -96317.20430107528, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -96505.37634408603, "balanceCheck": 6.402842700481415e-10, "investedCapital": 333145.161290323, "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": -96129.03225806453, "ppe": 334838.7096774198, "otherNCA": 0, "otherNCL": 0, "currentAssets": -96129.03225806453, "assets": 238709.67741935526, "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": 0.5634029538412002, "roe": 0.7914075749010749, "roa": 0.7914075749010728, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 96129.03225806453, "leverage": 51.08571428571429, "workingCapital": -96129.03225806453, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -96317.20430107528, "balanceCheck": 6.402842700481415e-10, "investedCapital": 334838.7096774198, "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": -95940.86021505378, "ppe": 336532.2580645166, "otherNCA": 0, "otherNCL": 0, "currentAssets": -95940.86021505378, "assets": 240591.3978494628, "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": 0.5605605605605597, "roe": 0.7851934941110494, "roa": 0.7851934941110474, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 95940.86021505378, "leverage": 50.985714285714295, "workingCapital": -95940.86021505378, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -96129.03225806453, "balanceCheck": 6.693881005048752e-10, "investedCapital": 336532.2580645166, "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": -95833.33333333334, "ppe": 337500.00000000047, "otherNCA": 0, "otherNCL": 0, "currentAssets": -95833.33333333334, "assets": 241666.66666666712, "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": 0.31905559543750445, "roe": 0.4459308807134897, "roa": 0.4459308807134885, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999957, "netDebt": 95833.33333333334, "leverage": 89.12500000000003, "workingCapital": -95833.33333333334, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -95940.86021505378, "balanceCheck": 6.693881005048752e-10, "investedCapital": 337500.00000000047, "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": -95750.00000000001, "ppe": 338250.00000000047, "otherNCA": 0, "otherNCL": 0, "currentAssets": -95750.00000000001, "assets": 242500.00000000047, "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": 0.24663953631767135, "roe": 0.3442340791738384, "roa": 0.3442340791738375, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999993, "netDebt": 95750.00000000001, "leverage": 114.90000000000003, "workingCapital": -95750.00000000001, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -95833.33333333334, "balanceCheck": 6.693881005048752e-10, "investedCapital": 338250.00000000047, "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": -95555.55555555558, "ppe": 340000.00000000047, "otherNCA": 0, "otherNCL": 0, "currentAssets": -95555.55555555558, "assets": 244444.4444444449, "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": 0.5733710119998353, "roe": 0.7986309184255568, "roa": 0.7986309184255547, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999995, "netDebt": 95555.55555555558, "leverage": 49.14285714285715, "workingCapital": -95555.55555555558, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -95750.00000000001, "balanceCheck": 6.693881005048752e-10, "investedCapital": 340000.00000000047, "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": -95361.11111111114, "ppe": 341750.00000000047, "otherNCA": 0, "otherNCL": 0, "currentAssets": -95361.11111111114, "assets": 246388.88888888934, "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": 0.5704274131116807, "roe": 0.7923033389926436, "roa": 0.7923033389926414, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999995, "netDebt": 95361.11111111114, "leverage": 49.04285714285716, "workingCapital": -95361.11111111114, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -95555.55555555558, "balanceCheck": 6.693881005048752e-10, "investedCapital": 341750.00000000047, "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": -95166.6666666667, "ppe": 343500.00000000047, "otherNCA": 0, "otherNCL": 0, "currentAssets": -95166.6666666667, "assets": 248333.33333333378, "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": 0.5675138838217998, "roe": 0.7860752386299839, "roa": 0.7860752386299817, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999995, "netDebt": 95166.6666666667, "leverage": 48.942857142857164, "workingCapital": -95166.6666666667, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -95361.11111111114, "balanceCheck": 6.693881005048752e-10, "investedCapital": 343500.00000000047, "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": -95000.00000000003, "ppe": 345000.00000000047, "otherNCA": 0, "otherNCL": 0, "currentAssets": -95000.00000000003, "assets": 250000.00000000044, "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": 0.4841442749939474, "roe": 0.6688963210702344, "roa": 0.6688963210702327, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999968, "netDebt": 95000.00000000003, "leverage": 57.000000000000036, "workingCapital": -95000.00000000003, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -95166.6666666667, "balanceCheck": 6.693881005048752e-10, "investedCapital": 345000.00000000047, "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": -94973.11827956993, "ppe": 345241.93548387144, "otherNCA": 0, "otherNCL": 0, "currentAssets": -94973.11827956993, "assets": 250268.8172043015, "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": 0.07789071932079282, "roe": 0.10746910263299311, "roa": 0.10746910263299282, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999998, "netDebt": 94973.11827956993, "leverage": 353.3000000000001, "workingCapital": -94973.11827956993, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -95000.00000000003, "balanceCheck": 6.693881005048752e-10, "investedCapital": 345241.93548387144, "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": -94784.94623655918, "ppe": 346935.4838709682, "otherNCA": 0, "otherNCL": 0, "currentAssets": -94784.94623655918, "assets": 252150.53763440903, "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": 0.543710435356712, "roe": 0.7490636704119857, "roa": 0.7490636704119839, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 94784.94623655918, "leverage": 50.37142857142859, "workingCapital": -94784.94623655918, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -94973.11827956993, "balanceCheck": 6.693881005048752e-10, "investedCapital": 346935.4838709682, "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": -94596.77419354842, "ppe": 348629.032258065, "otherNCA": 0, "otherNCL": 0, "currentAssets": -94596.77419354842, "assets": 254032.2580645166, "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": 0.5410628019323664, "roe": 0.7434944237918223, "roa": 0.7434944237918202, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 94596.77419354842, "leverage": 50.27142857142859, "workingCapital": -94596.77419354842, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -94784.94623655918, "balanceCheck": 6.984919309616089e-10, "investedCapital": 348629.032258065, "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": -94408.60215053767, "ppe": 350322.5806451618, "otherNCA": 0, "otherNCL": 0, "currentAssets": -94408.60215053767, "assets": 255913.97849462414, "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": 0.5384408291988761, "roe": 0.7380073800738014, "roa": 0.7380073800737994, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 94408.60215053767, "leverage": 50.17142857142859, "workingCapital": -94408.60215053767, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -94596.77419354842, "balanceCheck": 7.275957614183426e-10, "investedCapital": 350322.5806451618, "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": -94220.43010752692, "ppe": 352016.1290322586, "otherNCA": 0, "otherNCL": 0, "currentAssets": -94220.43010752692, "assets": 257795.69892473167, "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": 0.5358441459027052, "roe": 0.7326007326007333, "roa": 0.7326007326007312, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 94220.43010752692, "leverage": 50.07142857142859, "workingCapital": -94220.43010752692, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -94408.60215053767, "balanceCheck": 7.275957614183426e-10, "investedCapital": 352016.1290322586, "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": -94166.6666666667, "ppe": 352500.0000000005, "otherNCA": 0, "otherNCL": 0, "currentAssets": -94166.6666666667, "assets": 258333.33333333384, "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": 0.1526251526251525, "roe": 0.20833333333333368, "roa": 0.20833333333333307, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000034, "netDebt": 94166.6666666667, "leverage": 175.14999999999995, "workingCapital": -94166.6666666667, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -94220.43010752692, "balanceCheck": 7.566995918750763e-10, "investedCapital": 352500.0000000005, "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": -94032.25806451617, "ppe": 353709.6774193554, "otherNCA": 0, "otherNCL": 0, "currentAssets": -94032.25806451617, "assets": 259677.4193548392, "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": 0.38064786266225065, "roe": 0.5189413596263628, "roa": 0.5189413596263612, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000005, "netDebt": 94032.25806451617, "leverage": 69.96000000000002, "workingCapital": -94032.25806451617, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -94166.6666666667, "balanceCheck": 7.275957614183426e-10, "investedCapital": 353709.6774193554, "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": -93844.08602150541, "ppe": 355403.22580645216, "otherNCA": 0, "otherNCL": 0, "currentAssets": -93844.08602150541, "assets": 261559.13978494675, "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": 0.5307251980742249, "roe": 0.7220216606498202, "roa": 0.7220216606498181, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 93844.08602150541, "leverage": 49.87142857142859, "workingCapital": -93844.08602150541, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -94032.25806451617, "balanceCheck": 7.566995918750763e-10, "investedCapital": 355403.22580645216, "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": -93655.91397849466, "ppe": 357096.77419354895, "otherNCA": 0, "otherNCL": 0, "currentAssets": -93655.91397849466, "assets": 263440.8602150543, "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": 0.5282022259950945, "roe": 0.7168458781362014, "roa": 0.7168458781361994, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 93655.91397849466, "leverage": 49.771428571428594, "workingCapital": -93655.91397849466, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -93844.08602150541, "balanceCheck": 7.566995918750763e-10, "investedCapital": 357096.77419354895, "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": -93467.74193548391, "ppe": 358790.32258064573, "otherNCA": 0, "otherNCL": 0, "currentAssets": -93467.74193548391, "assets": 265322.5806451618, "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": 0.5257031279336104, "roe": 0.7117437722419935, "roa": 0.7117437722419916, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 93467.74193548391, "leverage": 49.67142857142859, "workingCapital": -93467.74193548391, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -93655.91397849466, "balanceCheck": 6.984919309616089e-10, "investedCapital": 358790.32258064573, "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": -93333.33333333337, "ppe": 360000.0000000006, "otherNCA": 0, "otherNCL": 0, "currentAssets": -93333.33333333337, "assets": 266666.6666666672, "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": 0.3739855641572229, "roe": 0.505305709954523, "roa": 0.5053057099545215, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999973, "netDebt": 93333.33333333337, "leverage": 69.44000000000003, "workingCapital": -93333.33333333337, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -93467.74193548391, "balanceCheck": 7.566995918750763e-10, "investedCapital": 360000.0000000006, "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": -93277.77777777781, "ppe": 360500.0000000006, "otherNCA": 0, "otherNCL": 0, "currentAssets": -93277.77777777781, "assets": 267222.2222222228, "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": 0.15421389467190966, "roe": 0.2081165452653487, "roa": 0.20811654526534815, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.99999999999998, "netDebt": 93277.77777777781, "leverage": 167.9000000000001, "workingCapital": -93277.77777777781, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -93333.33333333337, "balanceCheck": 7.566995918750763e-10, "investedCapital": 360500.0000000006, "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": -93083.33333333337, "ppe": 362250.0000000006, "otherNCA": 0, "otherNCL": 0, "currentAssets": -93083.33333333337, "assets": 269166.6666666672, "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": 0.5380683346785032, "roe": 0.7250129466597622, "roa": 0.7250129466597603, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999995, "netDebt": 93083.33333333337, "leverage": 47.871428571428595, "workingCapital": -93083.33333333337, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -93277.77777777781, "balanceCheck": 7.566995918750763e-10, "investedCapital": 362250.0000000006, "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": -92888.88888888893, "ppe": 364000.0000000006, "otherNCA": 0, "otherNCL": 0, "currentAssets": -92888.88888888893, "assets": 271111.11111111165, "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": 0.5354752342704141, "roe": 0.7197943444730084, "roa": 0.7197943444730062, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999995, "netDebt": 92888.88888888893, "leverage": 47.7714285714286, "workingCapital": -92888.88888888893, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -93083.33333333337, "balanceCheck": 7.566995918750763e-10, "investedCapital": 364000.0000000006, "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": -92694.4444444445, "ppe": 365750.0000000006, "otherNCA": 0, "otherNCL": 0, "currentAssets": -92694.4444444445, "assets": 273055.5555555561, "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": 0.5329070077271508, "roe": 0.7146503318019403, "roa": 0.7146503318019384, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999995, "netDebt": 92694.4444444445, "leverage": 47.6714285714286, "workingCapital": -92694.4444444445, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -92888.88888888893, "balanceCheck": 7.566995918750763e-10, "investedCapital": 365750.0000000006, "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": -92500.00000000006, "ppe": 367500.0000000006, "otherNCA": 0, "otherNCL": 0, "currentAssets": -92500.00000000006, "assets": 275000.0000000005, "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": 0.5303632988597178, "roe": 0.7095793208312218, "roa": 0.7095793208312197, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999954, "netDebt": 92500.00000000006, "leverage": 47.571428571428626, "workingCapital": -92500.00000000006, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -92694.4444444445, "balanceCheck": 7.566995918750763e-10, "investedCapital": 367500.0000000006, "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": -92311.8279569893, "ppe": 369193.54838709737, "otherNCA": 0, "otherNCL": 0, "currentAssets": -92311.8279569893, "assets": 276881.7204301081, "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": 0.5108556832694756, "roe": 0.6819288845591822, "roa": 0.6819288845591803, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 92311.8279569893, "leverage": 49.057142857142885, "workingCapital": -92311.8279569893, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -92500.00000000006, "balanceCheck": 7.566995918750763e-10, "investedCapital": 369193.54838709737, "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": -92123.65591397855, "ppe": 370887.09677419416, "otherNCA": 0, "otherNCL": 0, "currentAssets": -92123.65591397855, "assets": 278763.4408602156, "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": 0.5085176709890661, "roe": 0.677310111272376, "roa": 0.6773101112723742, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 92123.65591397855, "leverage": 48.95714285714289, "workingCapital": -92123.65591397855, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -92311.8279569893, "balanceCheck": 6.984919309616089e-10, "investedCapital": 370887.09677419416, "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": -91935.4838709678, "ppe": 372580.64516129094, "otherNCA": 0, "otherNCL": 0, "currentAssets": -91935.4838709678, "assets": 280645.1612903231, "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": 0.5062009617818266, "roe": 0.6727534839019707, "roa": 0.6727534839019689, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 91935.4838709678, "leverage": 48.85714285714289, "workingCapital": -91935.4838709678, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -92123.65591397855, "balanceCheck": 6.984919309616089e-10, "investedCapital": 372580.64516129094, "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": -91747.31182795705, "ppe": 374274.19354838773, "otherNCA": 0, "otherNCL": 0, "currentAssets": -91747.31182795705, "assets": 282526.8817204307, "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": 0.5039052658100268, "roe": 0.6682577565632462, "roa": 0.6682577565632445, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000004, "netDebt": 91747.31182795705, "leverage": 48.75714285714289, "workingCapital": -91747.31182795705, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -91935.4838709678, "balanceCheck": 6.984919309616089e-10, "investedCapital": 374274.19354838773, "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": -91666.66666666673, "ppe": 375000.00000000064, "otherNCA": 0, "otherNCL": 0, "currentAssets": -91666.66666666673, "assets": 283333.3333333339, "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": 0.21526208158432872, "roe": 0.285035629453682, "roa": 0.28503562945368127, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000034, "netDebt": 91666.66666666673, "leverage": 113.66666666666667, "workingCapital": -91666.66666666673, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -91747.31182795705, "balanceCheck": 6.984919309616089e-10, "investedCapital": 375000.00000000064, "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": -91555.55555555562, "ppe": 376000.00000000064, "otherNCA": 0, "otherNCL": 0, "currentAssets": -91555.55555555562, "assets": 284444.444444445, "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": 0.29590176061547513, "roe": 0.39138943248532304, "roa": 0.3913894324853221, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999998, "netDebt": 91555.55555555562, "leverage": 82.40000000000006, "workingCapital": -91555.55555555562, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -91666.66666666673, "balanceCheck": 6.984919309616089e-10, "investedCapital": 376000.00000000064, "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": -91361.11111111118, "ppe": 377750.00000000064, "otherNCA": 0, "otherNCL": 0, "currentAssets": -91361.11111111118, "assets": 286388.88888888946, "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": 0.5159388243965349, "roe": 0.6812652068126525, "roa": 0.6812652068126509, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000005, "netDebt": 91361.11111111118, "leverage": 46.985714285714316, "workingCapital": -91361.11111111118, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -91555.55555555562, "balanceCheck": 6.984919309616089e-10, "investedCapital": 377750.00000000064, "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": -91166.66666666674, "ppe": 379500.00000000064, "otherNCA": 0, "otherNCL": 0, "currentAssets": -91166.66666666674, "assets": 288333.3333333339, "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": 0.5135541616228303, "roe": 0.676655389076849, "roa": 0.6766553890768473, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000005, "netDebt": 91166.66666666674, "leverage": 46.88571428571432, "workingCapital": -91166.66666666674, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -91361.11111111118, "balanceCheck": 6.984919309616089e-10, "investedCapital": 379500.00000000064, "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": -90972.2222222223, "ppe": 381250.00000000064, "otherNCA": 0, "otherNCL": 0, "currentAssets": -90972.2222222223, "assets": 290277.77777777833, "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": 0.5111914411947266, "roe": 0.6721075372059534, "roa": 0.6721075372059517, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000005, "netDebt": 90972.2222222223, "leverage": 46.78571428571433, "workingCapital": -90972.2222222223, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -91166.66666666674, "balanceCheck": 6.984919309616089e-10, "investedCapital": 381250.00000000064, "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": -90833.33333333342, "ppe": 382500.00000000064, "otherNCA": 0, "otherNCL": 0, "currentAssets": -90833.33333333342, "assets": 291666.6666666672, "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": 0.3637024913620654, "roe": 0.4773269689737475, "roa": 0.4773269689737463, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 10.000000000000046, "netDebt": 90833.33333333342, "leverage": 65.40000000000002, "workingCapital": -90833.33333333342, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -90972.2222222223, "balanceCheck": 6.984919309616089e-10, "investedCapital": 382500.00000000064, "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": -90779.5698924732, "ppe": 382983.8709677426, "otherNCA": 0, "otherNCL": 0, "currentAssets": -90779.5698924732, "assets": 292204.30107526935, "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": 0.14046916701783932, "roe": 0.18416206261510135, "roa": 0.1841620626151009, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999979, "netDebt": 90779.5698924732, "leverage": 168.8500000000002, "workingCapital": -90779.5698924732, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -90833.33333333342, "balanceCheck": 6.984919309616089e-10, "investedCapital": 382983.8709677426, "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": -90591.39784946245, "ppe": 384677.41935483937, "otherNCA": 0, "otherNCL": 0, "currentAssets": -90591.39784946245, "assets": 294086.0215053769, "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": 0.49024757502538696, "roe": 0.6419073819348925, "roa": 0.6419073819348909, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999993, "netDebt": 90591.39784946245, "leverage": 48.14285714285719, "workingCapital": -90591.39784946245, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -90779.5698924732, "balanceCheck": 6.984919309616089e-10, "investedCapital": 384677.41935483937, "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": -90403.2258064517, "ppe": 386370.96774193615, "otherNCA": 0, "otherNCL": 0, "currentAssets": -90403.2258064517, "assets": 295967.74193548446, "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": 0.4880939929575001, "roe": 0.6378132118451026, "roa": 0.6378132118451012, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999993, "netDebt": 90403.2258064517, "leverage": 48.042857142857194, "workingCapital": -90403.2258064517, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -90591.39784946245, "balanceCheck": 6.984919309616089e-10, "investedCapital": 386370.96774193615, "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": -90215.05376344094, "ppe": 388064.51612903294, "otherNCA": 0, "otherNCL": 0, "currentAssets": -90215.05376344094, "assets": 297849.462365592, "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": 0.4859592488458459, "roe": 0.6337709370756, "roa": 0.6337709370755984, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999993, "netDebt": 90215.05376344094, "leverage": 47.94285714285719, "workingCapital": -90215.05376344094, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -90403.2258064517, "balanceCheck": 6.984919309616089e-10, "investedCapital": 388064.51612903294, "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": -90026.88172043019, "ppe": 389758.0645161297, "otherNCA": 0, "otherNCL": 0, "currentAssets": -90026.88172043019, "assets": 299731.18279569957, "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": 0.4838430965958173, "roe": 0.6297795771479983, "roa": 0.6297795771479968, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.999999999999993, "netDebt": 90026.88172043019, "leverage": 47.84285714285719, "workingCapital": -90026.88172043019, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -90215.05376344094, "balanceCheck": 6.984919309616089e-10, "investedCapital": 389758.0645161297, "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": -90000.00000000009, "ppe": 390000.0000000007, "otherNCA": 0, "otherNCL": 0, "currentAssets": -90000.00000000009, "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": 0.06894887440962495, "roe": 0.08964589870013424, "roa": 0.08964589870013404, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 9.99999999999973, "netDebt": 90000.00000000009, "leverage": 334.80000000000126, "workingCapital": -90000.00000000009, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -90026.88172043019, "balanceCheck": 6.402842700481415e-10, "investedCapital": 390000.0000000007, "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": -89516.12903225815, "ppe": 391129.03225806524, "otherNCA": 0, "otherNCL": 0, "currentAssets": -89516.12903225815, "assets": 301612.9032258071, "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": 0.41296716911005504, "roe": 0.5361930294906168, "roa": 0.5361930294906155, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.000000000000004, "netDebt": 89516.12903225815, "leverage": 55.50000000000005, "workingCapital": -89516.12903225815, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -90000.00000000009, "balanceCheck": 7.566995918750763e-10, "investedCapital": 391129.03225806524, "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": -88951.61290322589, "ppe": 392446.2365591405, "otherNCA": 0, "otherNCL": 0, "currentAssets": -88951.61290322589, "assets": 303494.6236559146, "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": 0.48029091907097926, "roe": 0.6219458018658376, "roa": 0.621945801865836, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 88951.61290322589, "leverage": 47.271428571428615, "workingCapital": -88951.61290322589, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -89516.12903225815, "balanceCheck": 6.984919309616089e-10, "investedCapital": 392446.2365591405, "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": -88387.09677419363, "ppe": 393763.44086021575, "otherNCA": 0, "otherNCL": 0, "currentAssets": -88387.09677419363, "assets": 305376.3440860221, "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": 0.4786815741785473, "roe": 0.6181015452538632, "roa": 0.618101545253862, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 88387.09677419363, "leverage": 46.97142857142862, "workingCapital": -88387.09677419363, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -88951.61290322589, "balanceCheck": 6.402842700481415e-10, "investedCapital": 393763.44086021575, "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": -87822.58064516138, "ppe": 395080.645161291, "otherNCA": 0, "otherNCL": 0, "currentAssets": -87822.58064516138, "assets": 307258.0645161296, "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": 0.4770829783608784, "roe": 0.614304519526108, "roa": 0.6143045195261067, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 87822.58064516138, "leverage": 46.67142857142861, "workingCapital": -87822.58064516138, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -88387.09677419363, "balanceCheck": 5.820766091346741e-10, "investedCapital": 395080.645161291, "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": -87500.00000000009, "ppe": 395833.333333334, "otherNCA": 0, "otherNCL": 0, "currentAssets": -87500.00000000009, "assets": 308333.33333333395, "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": 0.2719053769288282, "roe": 0.3493449781659388, "roa": 0.34934497816593807, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.99999999999996, "netDebt": 87500.00000000009, "leverage": 81.3750000000001, "workingCapital": -87500.00000000009, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -87822.58064516138, "balanceCheck": 6.402842700481415e-10, "investedCapital": 395833.333333334, "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": -87232.14285714294, "ppe": 396458.333333334, "otherNCA": 0, "otherNCL": 0, "currentAssets": -87232.14285714294, "assets": 309226.19047619106, "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": 0.2253859734795834, "roe": 0.2891566265060241, "roa": 0.2891566265060236, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.000000000000004, "netDebt": 87232.14285714294, "leverage": 97.70000000000009, "workingCapital": -87232.14285714294, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -87500.00000000009, "balanceCheck": 5.820766091346741e-10, "investedCapital": 396458.333333334, "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": -86607.14285714294, "ppe": 397916.6666666673, "otherNCA": 0, "otherNCL": 0, "currentAssets": -86607.14285714294, "assets": 311309.52380952437, "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": 0.5245213742459996, "roe": 0.671462829736211, "roa": 0.6714628297362097, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 86607.14285714294, "leverage": 41.57142857142861, "workingCapital": -86607.14285714294, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -87232.14285714294, "balanceCheck": 5.820766091346741e-10, "investedCapital": 397916.6666666673, "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": -85982.14285714294, "ppe": 399375.00000000064, "otherNCA": 0, "otherNCL": 0, "currentAssets": -85982.14285714294, "assets": 313392.8571428577, "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": 0.5226025607525469, "roe": 0.6669842782277277, "roa": 0.6669842782277264, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 85982.14285714294, "leverage": 41.27142857142861, "workingCapital": -85982.14285714294, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -86607.14285714294, "balanceCheck": 5.820766091346741e-10, "investedCapital": 399375.00000000064, "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": -85357.14285714294, "ppe": 400833.33333333395, "otherNCA": 0, "otherNCL": 0, "currentAssets": -85357.14285714294, "assets": 315476.190476191, "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": 0.520697734964852, "roe": 0.6625650733554189, "roa": 0.6625650733554177, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 85357.14285714294, "leverage": 40.97142857142861, "workingCapital": -85357.14285714294, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -85982.14285714294, "balanceCheck": 5.820766091346741e-10, "investedCapital": 400833.33333333395, "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": -85000.00000000009, "ppe": 401666.66666666727, "otherNCA": 0, "otherNCL": 0, "currentAssets": -85000.00000000009, "assets": 316666.6666666672, "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": 0.29669188547693187, "roe": 0.3766478342749531, "roa": 0.3766478342749524, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.99999999999997, "netDebt": 85000.00000000009, "leverage": 71.40000000000005, "workingCapital": -85000.00000000009, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -85357.14285714294, "balanceCheck": 5.820766091346741e-10, "investedCapital": 401666.66666666727, "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": -84758.06451612912, "ppe": 402231.1827956995, "otherNCA": 0, "otherNCL": 0, "currentAssets": -84758.06451612912, "assets": 317473.11827957036, "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": 0.20063534525998966, "roe": 0.25434506146672314, "roa": 0.25434506146672275, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.999999999999993, "netDebt": 84758.06451612912, "leverage": 105.10000000000011, "workingCapital": -84758.06451612912, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -85000.00000000009, "balanceCheck": 5.238689482212067e-10, "investedCapital": 402231.1827956995, "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": -84193.54838709686, "ppe": 403548.38709677476, "otherNCA": 0, "otherNCL": 0, "currentAssets": -84193.54838709686, "assets": 319354.8387096779, "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": 0.4670558798999159, "roe": 0.5909666525960321, "roa": 0.5909666525960311, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.99999999999999, "netDebt": 84193.54838709686, "leverage": 44.74285714285719, "workingCapital": -84193.54838709686, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -84758.06451612912, "balanceCheck": 5.238689482212067e-10, "investedCapital": 403548.38709677476, "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": -83629.0322580646, "ppe": 404865.59139785, "otherNCA": 0, "otherNCL": 0, "currentAssets": -83629.0322580646, "assets": 321236.5591397854, "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": 0.4655338675888664, "roe": 0.5874947545111203, "roa": 0.5874947545111194, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.99999999999999, "netDebt": 83629.0322580646, "leverage": 44.44285714285719, "workingCapital": -83629.0322580646, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -84193.54838709686, "balanceCheck": 4.656612873077393e-10, "investedCapital": 404865.59139785, "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": -83064.51612903234, "ppe": 406182.79569892527, "otherNCA": 0, "otherNCL": 0, "currentAssets": -83064.51612903234, "assets": 323118.2795698929, "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": 0.4640217427330874, "roe": 0.5840634125990821, "roa": 0.5840634125990813, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.99999999999999, "netDebt": 83064.51612903234, "leverage": 44.142857142857196, "workingCapital": -83064.51612903234, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -83629.0322580646, "balanceCheck": 4.0745362639427185e-10, "investedCapital": 406182.79569892527, "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": -82500.00000000009, "ppe": 407500.0000000005, "otherNCA": 0, "otherNCL": 0, "currentAssets": -82500.00000000009, "assets": 325000.00000000047, "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": 0.46251940929663904, "roe": 0.5806719203649933, "roa": 0.5806719203649925, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.999999999999904, "netDebt": 82500.00000000009, "leverage": 43.84285714285723, "workingCapital": -82500.00000000009, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -83064.51612903234, "balanceCheck": 4.656612873077393e-10, "investedCapital": 407500.0000000005, "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": -81916.66666666676, "ppe": 408861.11111111165, "otherNCA": 0, "otherNCL": 0, "currentAssets": -81916.66666666676, "assets": 326944.4444444449, "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": 0.47636870938106035, "roe": 0.5965061780997017, "roa": 0.5965061780997009, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.000000000000014, "netDebt": 81916.66666666676, "leverage": 42.128571428571476, "workingCapital": -81916.66666666676, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -82500.00000000009, "balanceCheck": 4.656612873077393e-10, "investedCapital": 408861.11111111165, "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": -81333.33333333343, "ppe": 410222.2222222228, "otherNCA": 0, "otherNCL": 0, "currentAssets": -81333.33333333343, "assets": 328888.88888888934, "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": 0.4747854986943393, "roe": 0.5929690808979247, "roa": 0.5929690808979239, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.000000000000014, "netDebt": 81333.33333333343, "leverage": 41.82857142857148, "workingCapital": -81333.33333333343, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -81916.66666666676, "balanceCheck": 4.656612873077393e-10, "investedCapital": 410222.2222222228, "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": -80750.0000000001, "ppe": 411583.3333333339, "otherNCA": 0, "otherNCL": 0, "currentAssets": -80750.0000000001, "assets": 330833.3333333338, "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": 0.4732127767449715, "roe": 0.5894736842105264, "roa": 0.5894736842105255, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.000000000000014, "netDebt": 80750.0000000001, "leverage": 41.52857142857148, "workingCapital": -80750.0000000001, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -81333.33333333343, "balanceCheck": 4.656612873077393e-10, "investedCapital": 411583.3333333339, "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": -80166.66666666677, "ppe": 412944.444444445, "otherNCA": 0, "otherNCL": 0, "currentAssets": -80166.66666666677, "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": 0.4716504396455877, "roe": 0.586019254918376, "roa": 0.5860192549183751, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.000000000000014, "netDebt": 80166.66666666677, "leverage": 41.22857142857148, "workingCapital": -80166.66666666677, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -80750.0000000001, "balanceCheck": 4.656612873077393e-10, "investedCapital": 412944.444444445, "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": -80000.0000000001, "ppe": 413333.3333333339, "otherNCA": 0, "otherNCL": 0, "currentAssets": -80000.0000000001, "assets": 333333.3333333338, "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": 0.13447186176292594, "roe": 0.16680567139282743, "roa": 0.16680567139282718, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.999999999999886, "netDebt": 80000.0000000001, "leverage": 144.00000000000017, "workingCapital": -80000.0000000001, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -80166.66666666677, "balanceCheck": 4.656612873077393e-10, "investedCapital": 413333.3333333339, "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": -79596.7741935485, "ppe": 414274.1935483877, "otherNCA": 0, "otherNCL": 0, "currentAssets": -79596.7741935485, "assets": 334677.4193548392, "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": 0.32481242082697204, "roe": 0.4024144869215292, "roa": 0.4024144869215287, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.000000000000014, "netDebt": 79596.7741935485, "leverage": 59.22000000000008, "workingCapital": -79596.7741935485, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -80000.0000000001, "balanceCheck": 5.238689482212067e-10, "investedCapital": 414274.1935483877, "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": -79032.25806451624, "ppe": 415591.3978494629, "otherNCA": 0, "otherNCL": 0, "currentAssets": -79032.25806451624, "assets": 336559.1397849467, "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": 0.4535000485892903, "roe": 0.5606728073688427, "roa": 0.560672807368842, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 79032.25806451624, "leverage": 42.00000000000006, "workingCapital": -79032.25806451624, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -79596.7741935485, "balanceCheck": 4.656612873077393e-10, "investedCapital": 415591.3978494629, "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": -78467.74193548398, "ppe": 416908.6021505382, "otherNCA": 0, "otherNCL": 0, "currentAssets": -78467.74193548398, "assets": 338440.8602150542, "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": 0.4520649681939998, "roe": 0.5575467941059339, "roa": 0.5575467941059331, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 78467.74193548398, "leverage": 41.70000000000006, "workingCapital": -78467.74193548398, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -79032.25806451624, "balanceCheck": 4.0745362639427185e-10, "investedCapital": 416908.6021505382, "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": -77903.22580645172, "ppe": 418225.80645161343, "otherNCA": 0, "otherNCL": 0, "currentAssets": -77903.22580645172, "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": 0.45063894164225654, "roe": 0.5544554455445544, "roa": 0.5544554455445538, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 77903.22580645172, "leverage": 41.400000000000055, "workingCapital": -77903.22580645172, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -78467.74193548398, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 418225.80645161343, "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": -77500.00000000012, "ppe": 419166.6666666672, "otherNCA": 0, "otherNCL": 0, "currentAssets": -77500.00000000012, "assets": 341666.6666666671, "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": 0.3210169817983367, "roe": 0.39416633819471814, "roa": 0.3941663381947177, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.99999999999999, "netDebt": 77500.00000000012, "leverage": 57.66000000000009, "workingCapital": -77500.00000000012, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -77903.22580645172, "balanceCheck": 4.0745362639427185e-10, "investedCapital": 419166.6666666672, "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": -77333.33333333344, "ppe": 419555.5555555561, "otherNCA": 0, "otherNCL": 0, "currentAssets": -77333.33333333344, "assets": 342222.22222222266, "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": 0.13247665099026276, "roe": 0.1624695369618196, "roa": 0.16246953696181943, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.999999999999982, "netDebt": 77333.33333333344, "leverage": 139.20000000000024, "workingCapital": -77333.33333333344, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -77500.00000000012, "balanceCheck": 4.0745362639427185e-10, "investedCapital": 419555.5555555561, "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": -76750.00000000012, "ppe": 420916.6666666672, "otherNCA": 0, "otherNCL": 0, "currentAssets": -76750.00000000012, "assets": 344166.6666666671, "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": 0.46270284562249997, "roe": 0.5665722379603398, "roa": 0.5665722379603393, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30, "netDebt": 76750.00000000012, "leverage": 39.47142857142863, "workingCapital": -76750.00000000012, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -77333.33333333344, "balanceCheck": 4.0745362639427185e-10, "investedCapital": 420916.6666666672, "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": -76166.66666666679, "ppe": 422277.77777777833, "otherNCA": 0, "otherNCL": 0, "currentAssets": -76166.66666666679, "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": 0.46120902651951834, "roe": 0.5633802816901409, "roa": 0.5633802816901401, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30, "netDebt": 76166.66666666679, "leverage": 39.171428571428635, "workingCapital": -76166.66666666679, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -76750.00000000012, "balanceCheck": 4.0745362639427185e-10, "investedCapital": 422277.77777777833, "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": -75583.33333333346, "ppe": 423638.88888888946, "otherNCA": 0, "otherNCL": 0, "currentAssets": -75583.33333333346, "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": 0.4597248218566309, "roe": 0.5602240896358542, "roa": 0.5602240896358537, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30, "netDebt": 75583.33333333346, "leverage": 38.87142857142864, "workingCapital": -75583.33333333346, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -76166.66666666679, "balanceCheck": 4.0745362639427185e-10, "investedCapital": 423638.88888888946, "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": -75000.00000000013, "ppe": 425000.0000000006, "otherNCA": 0, "otherNCL": 0, "currentAssets": -75000.00000000013, "assets": 350000.00000000047, "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": 0.45825013911164847, "roe": 0.5571030640668521, "roa": 0.5571030640668514, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.999999999999954, "netDebt": 75000.00000000013, "leverage": 38.57142857142866, "workingCapital": -75000.00000000013, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -75583.33333333346, "balanceCheck": 4.656612873077393e-10, "investedCapital": 425000.0000000006, "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": -74435.48387096787, "ppe": 426317.20430107584, "otherNCA": 0, "otherNCL": 0, "currentAssets": -74435.48387096787, "assets": 351881.72043010796, "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": 0.4420726893807818, "roe": 0.5361930294906166, "roa": 0.536193029490616, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 74435.48387096787, "leverage": 39.55714285714293, "workingCapital": -74435.48387096787, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -75000.00000000013, "balanceCheck": 4.0745362639427185e-10, "investedCapital": 426317.20430107584, "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": -73870.96774193562, "ppe": 427634.4086021511, "otherNCA": 0, "otherNCL": 0, "currentAssets": -73870.96774193562, "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": 0.44070891176377947, "roe": 0.5333333333333333, "roa": 0.5333333333333327, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 73870.96774193562, "leverage": 39.257142857142924, "workingCapital": -73870.96774193562, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -74435.48387096787, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 427634.4086021511, "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": -73306.45161290336, "ppe": 428951.61290322634, "otherNCA": 0, "otherNCL": 0, "currentAssets": -73306.45161290336, "assets": 355645.161290323, "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": 0.4393535226737794, "roe": 0.5305039787798407, "roa": 0.5305039787798402, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 73306.45161290336, "leverage": 38.95714285714293, "workingCapital": -73306.45161290336, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -73870.96774193562, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 428951.61290322634, "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": -72741.9354838711, "ppe": 430268.8172043016, "otherNCA": 0, "otherNCL": 0, "currentAssets": -72741.9354838711, "assets": 357526.8817204305, "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": 0.43800644495197527, "roe": 0.5277044854881265, "roa": 0.527704485488126, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 72741.9354838711, "leverage": 38.65714285714293, "workingCapital": -72741.9354838711, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -73306.45161290336, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 430268.8172043016, "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": -72500.00000000013, "ppe": 430833.33333333384, "otherNCA": 0, "otherNCL": 0, "currentAssets": -72500.00000000013, "assets": 358333.3333333337, "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": 0.18730683982143406, "roe": 0.2253098009763425, "roa": 0.22530980097634237, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.99999999999999, "netDebt": 72500.00000000013, "leverage": 89.9000000000001, "workingCapital": -72500.00000000013, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -72741.9354838711, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 430833.33333333384, "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": -72177.41935483884, "ppe": 431586.02150537685, "otherNCA": 0, "otherNCL": 0, "currentAssets": -72177.41935483884, "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": 0.24936101240571004, "roe": 0.2996254681647939, "roa": 0.2996254681647937, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.000000000000004, "netDebt": 72177.41935483884, "leverage": 67.12500000000013, "workingCapital": -72177.41935483884, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -72500.00000000013, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 431586.02150537685, "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": -71612.90322580659, "ppe": 432903.2258064521, "otherNCA": 0, "otherNCL": 0, "currentAssets": -71612.90322580659, "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": 0.43533691968033783, "roe": 0.5221932114882505, "roa": 0.5221932114882502, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 71612.90322580659, "leverage": 38.05714285714293, "workingCapital": -71612.90322580659, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -72177.41935483884, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 432903.2258064521, "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": -71048.38709677433, "ppe": 434220.43010752735, "otherNCA": 0, "otherNCL": 0, "currentAssets": -71048.38709677433, "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": 0.43401432247264105, "roe": 0.5194805194805193, "roa": 0.5194805194805191, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 71048.38709677433, "leverage": 37.75714285714293, "workingCapital": -71048.38709677433, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -71612.90322580659, "balanceCheck": 1.7462298274040222e-10, "investedCapital": 434220.43010752735, "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": -70483.87096774207, "ppe": 435537.6344086026, "otherNCA": 0, "otherNCL": 0, "currentAssets": -70483.87096774207, "assets": 365053.76344086055, "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": 0.4326997372894448, "roe": 0.5167958656330747, "roa": 0.5167958656330746, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 70483.87096774207, "leverage": 37.45714285714293, "workingCapital": -70483.87096774207, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -71048.38709677433, "balanceCheck": 1.7462298274040222e-10, "investedCapital": 435537.6344086026, "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": -70000.00000000013, "ppe": 436666.66666666715, "otherNCA": 0, "otherNCL": 0, "currentAssets": -70000.00000000013, "assets": 366666.66666666704, "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": 0.3698452813906179, "roe": 0.44085231447465084, "roa": 0.44085231447465056, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.000000000000004, "netDebt": 70000.00000000013, "leverage": 43.40000000000008, "workingCapital": -70000.00000000013, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -70483.87096774207, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 436666.66666666715, "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": -69916.6666666668, "ppe": 436861.1111111116, "otherNCA": 0, "otherNCL": 0, "currentAssets": -69916.6666666668, "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": 0.0635990714535567, "roe": 0.07572889057175308, "roa": 0.07572889057175303, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.999999999999982, "netDebt": 69916.6666666668, "leverage": 251.70000000000056, "workingCapital": -69916.6666666668, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -70000.00000000013, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 436861.1111111116, "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": -69333.33333333347, "ppe": 438222.2222222227, "otherNCA": 0, "otherNCL": 0, "currentAssets": -69333.33333333347, "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": 0.4444021204329741, "roe": 0.528501321253303, "roa": 0.5285013212533026, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30, "netDebt": 69333.33333333347, "leverage": 35.65714285714293, "workingCapital": -69333.33333333347, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -69916.6666666668, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 438222.2222222227, "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": -68750.00000000015, "ppe": 439583.33333333384, "otherNCA": 0, "otherNCL": 0, "currentAssets": -68750.00000000015, "assets": 370833.3333333337, "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": 0.44302395493813435, "roe": 0.5257228689447989, "roa": 0.5257228689447986, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30, "netDebt": 68750.00000000015, "leverage": 35.35714285714293, "workingCapital": -68750.00000000015, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -69333.33333333347, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 439583.33333333384, "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": -68166.66666666682, "ppe": 440944.44444444496, "otherNCA": 0, "otherNCL": 0, "currentAssets": -68166.66666666682, "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": 0.44165431086154083, "roe": 0.5229734777736271, "roa": 0.5229734777736266, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30, "netDebt": 68166.66666666682, "leverage": 35.057142857142935, "workingCapital": -68166.66666666682, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -68750.00000000015, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 440944.44444444496, "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": -67583.33333333349, "ppe": 442305.5555555561, "otherNCA": 0, "otherNCL": 0, "currentAssets": -67583.33333333349, "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": 0.44029310941283717, "roe": 0.5202526941657374, "roa": 0.5202526941657372, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30, "netDebt": 67583.33333333349, "leverage": 34.75714285714294, "workingCapital": -67583.33333333349, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -68166.66666666682, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 442305.5555555561, "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": -67500.00000000016, "ppe": 442500.0000000005, "otherNCA": 0, "otherNCL": 0, "currentAssets": -67500.00000000016, "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": 0.06278843437038881, "roe": 0.07410151908114104, "roa": 0.07410151908114099, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.999999999999932, "netDebt": 67500.00000000016, "leverage": 243.00000000000094, "workingCapital": -67500.00000000016, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -67583.33333333349, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 442500.0000000005, "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": -67016.12903225822, "ppe": 443629.03225806507, "otherNCA": 0, "otherNCL": 0, "currentAssets": -67016.12903225822, "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": 0.36403349108117905, "roe": 0.4291845493562232, "roa": 0.42918454935622274, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.000000000000004, "netDebt": 67016.12903225822, "leverage": 41.5500000000001, "workingCapital": -67016.12903225822, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -67500.00000000016, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 443629.03225806507, "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": -66451.61290322596, "ppe": 444946.2365591403, "otherNCA": 0, "otherNCL": 0, "currentAssets": -66451.61290322596, "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": 0.4235365300257142, "roe": 0.4983980064079743, "roa": 0.49839800640797394, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 66451.61290322596, "leverage": 35.314285714285795, "workingCapital": -66451.61290322596, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -67016.12903225822, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 444946.2365591403, "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": -65887.0967741937, "ppe": 446263.4408602156, "otherNCA": 0, "otherNCL": 0, "currentAssets": -65887.0967741937, "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": 0.4222845594667145, "roe": 0.49592631951824295, "roa": 0.4959263195182425, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 65887.0967741937, "leverage": 35.0142857142858, "workingCapital": -65887.0967741937, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -66451.61290322596, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 446263.4408602156, "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": -65322.58064516145, "ppe": 447580.6451612908, "otherNCA": 0, "otherNCL": 0, "currentAssets": -65322.58064516145, "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": 0.4210399687227447, "roe": 0.49347902714134634, "roa": 0.493479027141346, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.00000000000001, "netDebt": 65322.58064516145, "leverage": 34.7142857142858, "workingCapital": -65322.58064516145, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -65887.0967741937, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 447580.6451612908, "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": -65000.00000000016, "ppe": 448333.33333333384, "otherNCA": 0, "otherNCL": 0, "currentAssets": -65000.00000000016, "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": 0.2400384061449829, "roe": 0.28089887640449424, "roa": 0.28089887640449407, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.99999999999996, "netDebt": 65000.00000000016, "leverage": 60.45000000000016, "workingCapital": -65000.00000000016, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -65322.58064516145, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 448333.33333333384, "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": -64750.00000000016, "ppe": 448916.66666666715, "otherNCA": 0, "otherNCL": 0, "currentAssets": -64750.00000000016, "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": 0.18575276307235053, "roe": 0.2171552660152008, "roa": 0.21715526601520066, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30, "netDebt": 64750.00000000016, "leverage": 77.70000000000019, "workingCapital": -64750.00000000016, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -65000.00000000016, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 448916.66666666715, "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": -64166.666666666824, "ppe": 450277.7777777783, "otherNCA": 0, "otherNCL": 0, "currentAssets": -64166.666666666824, "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": 0.43248586697970365, "roe": 0.5048683736025963, "roa": 0.5048683736025961, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.000000000000014, "netDebt": 64166.666666666824, "leverage": 33.00000000000008, "workingCapital": -64166.666666666824, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -64750.00000000016, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 450277.7777777783, "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": -63583.33333333349, "ppe": 451638.8888888894, "otherNCA": 0, "otherNCL": 0, "currentAssets": -63583.33333333349, "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": 0.43118051064091856, "roe": 0.5023322569070685, "roa": 0.5023322569070681, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.000000000000014, "netDebt": 63583.33333333349, "leverage": 32.70000000000008, "workingCapital": -63583.33333333349, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -64166.666666666824, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 451638.8888888894, "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": -63000.00000000015, "ppe": 453000.0000000005, "otherNCA": 0, "otherNCL": 0, "currentAssets": -63000.00000000015, "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": 0.4298830104093096, "roe": 0.49982149232416984, "roa": 0.49982149232416956, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 30.000000000000014, "netDebt": 63000.00000000015, "leverage": 32.40000000000008, "workingCapital": -63000.00000000015, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -63583.33333333349, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 453000.0000000005, "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": -62500.00000000015, "ppe": 454166.6666666672, "otherNCA": 0, "otherNCL": 0, "currentAssets": -62500.00000000015, "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": 0.36744442403086497, "roe": 0.42643923240938164, "roa": 0.4264392324093813, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.999999999999993, "netDebt": 62500.00000000015, "leverage": 37.500000000000085, "workingCapital": -62500.00000000015, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -63000.00000000015, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 454166.6666666672, "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": -62419.35483870983, "ppe": 454354.838709678, "otherNCA": 0, "otherNCL": 0, "currentAssets": -62419.35483870983, "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": 0.05917685001627355, "roe": 0.06861063464837047, "roa": 0.06861063464837042, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.999999999999975, "netDebt": 62419.35483870983, "leverage": 232.2000000000006, "workingCapital": -62419.35483870983, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -62500.00000000015, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 454354.838709678, "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": -61854.83870967757, "ppe": 455672.04301075323, "otherNCA": 0, "otherNCL": 0, "currentAssets": -61854.83870967757, "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": 0.4135527132011929, "roe": 0.47895997263085854, "roa": 0.4789599726308582, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.99999999999999, "netDebt": 61854.83870967757, "leverage": 32.87142857142865, "workingCapital": -61854.83870967757, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -62419.35483870983, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 455672.04301075323, "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": -61290.32258064531, "ppe": 456989.2473118285, "otherNCA": 0, "otherNCL": 0, "currentAssets": -61290.32258064531, "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": 0.4123589879532262, "roe": 0.47667688117126295, "roa": 0.4766768811712626, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.99999999999999, "netDebt": 61290.32258064531, "leverage": 32.571428571428655, "workingCapital": -61290.32258064531, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -61854.83870967757, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 456989.2473118285, "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": -60725.806451613054, "ppe": 458306.45161290374, "otherNCA": 0, "otherNCL": 0, "currentAssets": -60725.806451613054, "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": 0.41117213427707083, "roe": 0.47441545238902044, "roa": 0.4744154523890203, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.99999999999999, "netDebt": 60725.806451613054, "leverage": 32.27142857142866, "workingCapital": -60725.806451613054, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -61290.32258064531, "balanceCheck": 1.7462298274040222e-10, "investedCapital": 458306.45161290374, "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": -60161.2903225808, "ppe": 459623.655913979, "otherNCA": 0, "otherNCL": 0, "currentAssets": -60161.2903225808, "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": 0.4099920930096343, "roe": 0.47217537942664395, "roa": 0.47217537942664367, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.99999999999999, "netDebt": 60161.2903225808, "leverage": 31.971428571428657, "workingCapital": -60161.2903225808, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -60725.806451613054, "balanceCheck": 1.7462298274040222e-10, "investedCapital": 459623.655913979, "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": -60000.00000000015, "ppe": 460000.0000000005, "otherNCA": 0, "otherNCL": 0, "currentAssets": -60000.00000000015, "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": 0.11692487576731944, "roe": 0.1344989912575656, "roa": 0.13449899125756554, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 29.999999999999932, "netDebt": 60000.00000000015, "leverage": 111.60000000000022, "workingCapital": -60000.00000000015, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -60161.2903225808, "balanceCheck": 1.7462298274040222e-10, "investedCapital": 460000.0000000005, "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": -59327.95698924746, "ppe": 460672.04301075323, "otherNCA": 0, "otherNCL": 0, "currentAssets": -59327.95698924746, "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": 0.29197932786358693, "roe": 0.3354579000335457, "roa": 0.33545790003354553, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 59327.95698924746, "leverage": 44.14000000000011, "workingCapital": -59327.95698924746, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -60000.00000000015, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 460672.04301075323, "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": -58387.0967741937, "ppe": 461612.903225807, "otherNCA": 0, "otherNCL": 0, "currentAssets": -58387.0967741937, "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": 0.4080561951674483, "roe": 0.46775810223855646, "roa": 0.46775810223855613, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 58387.0967741937, "leverage": 31.028571428571507, "workingCapital": -58387.0967741937, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -59327.95698924746, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 461612.903225807, "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": -57446.236559139936, "ppe": 462553.7634408608, "otherNCA": 0, "otherNCL": 0, "currentAssets": -57446.236559139936, "assets": 405107.52688172087, "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": 0.40722534105122266, "roe": 0.46558031260392396, "roa": 0.46558031260392374, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 57446.236559139936, "leverage": 30.528571428571507, "workingCapital": -57446.236559139936, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -58387.0967741937, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 462553.7634408608, "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": -56505.37634408617, "ppe": 463494.62365591456, "otherNCA": 0, "otherNCL": 0, "currentAssets": -56505.37634408617, "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": 0.4063978635083742, "roe": 0.4634227077126777, "roa": 0.4634227077126774, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 56505.37634408617, "leverage": 30.02857142857151, "workingCapital": -56505.37634408617, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -57446.236559139936, "balanceCheck": 1.7462298274040222e-10, "investedCapital": 463494.62365591456, "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": -55833.33333333349, "ppe": 464166.66666666727, "otherNCA": 0, "otherNCL": 0, "currentAssets": -55833.33333333349, "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": 0.2897794778173806, "roe": 0.32970656116056696, "roa": 0.32970656116056674, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 55833.33333333349, "leverage": 41.54000000000012, "workingCapital": -55833.33333333349, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -56505.37634408617, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 464166.66666666727, "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": -55535.71428571444, "ppe": 464464.2857142863, "otherNCA": 0, "otherNCL": 0, "currentAssets": -55535.71428571444, "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": 0.12819691045445789, "roe": 0.14566642388929346, "roa": 0.14566642388929338, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 55535.71428571444, "leverage": 93.30000000000025, "workingCapital": -55535.71428571444, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -55833.33333333349, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 464464.2857142863, "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": -54494.04761904778, "ppe": 465505.952380953, "otherNCA": 0, "otherNCL": 0, "currentAssets": -54494.04761904778, "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": 0.44804301212916386, "roe": 0.5081669691470052, "roa": 0.5081669691470049, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 54494.04761904778, "leverage": 26.157142857142933, "workingCapital": -54494.04761904778, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -55535.71428571444, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 465505.952380953, "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": -53452.380952381114, "ppe": 466547.6190476197, "otherNCA": 0, "otherNCL": 0, "currentAssets": -53452.380952381114, "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": 0.4470415429319533, "roe": 0.5055976886962801, "roa": 0.5055976886962796, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 53452.380952381114, "leverage": 25.657142857142933, "workingCapital": -53452.380952381114, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -54494.04761904778, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 466547.6190476197, "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": -52410.71428571445, "ppe": 467589.2857142864, "otherNCA": 0, "otherNCL": 0, "currentAssets": -52410.71428571445, "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": 0.44604454073342414, "roe": 0.5030542579949693, "roa": 0.5030542579949688, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 52410.71428571445, "leverage": 25.157142857142933, "workingCapital": -52410.71428571445, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -53452.380952381114, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 467589.2857142864, "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": -51666.66666666683, "ppe": 468333.333333334, "otherNCA": 0, "otherNCL": 0, "currentAssets": -51666.66666666683, "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": 0.31799535726778355, "roe": 0.3577817531305903, "roa": 0.35778175313059, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 51666.66666666683, "leverage": 34.7200000000001, "workingCapital": -51666.66666666683, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -52410.71428571445, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 468333.333333334, "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": -51397.84946236575, "ppe": 468602.1505376351, "otherNCA": 0, "otherNCL": 0, "currentAssets": -51397.84946236575, "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": 0.11476444597463685, "roe": 0.1289490651192778, "roa": 0.1289490651192777, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 51397.84946236575, "leverage": 95.60000000000032, "workingCapital": -51397.84946236575, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -51666.66666666683, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 468602.1505376351, "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": -50456.98924731199, "ppe": 469543.01075268886, "otherNCA": 0, "otherNCL": 0, "currentAssets": -50456.98924731199, "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": 0.4011576262930164, "roe": 0.4500160720025712, "roa": 0.4500160720025709, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 50456.98924731199, "leverage": 26.814285714285802, "workingCapital": -50456.98924731199, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -51397.84946236575, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 469543.01075268886, "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": -49516.12903225823, "ppe": 470483.87096774264, "otherNCA": 0, "otherNCL": 0, "currentAssets": -49516.12903225823, "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": 0.40035459978838334, "roe": 0.4479999999999997, "roa": 0.44799999999999945, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 49516.12903225823, "leverage": 26.314285714285806, "workingCapital": -49516.12903225823, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -50456.98924731199, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 470483.87096774264, "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": -48575.268817204465, "ppe": 471424.7311827964, "otherNCA": 0, "otherNCL": 0, "currentAssets": -48575.268817204465, "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": 0.39955478181454884, "roe": 0.446001911436763, "roa": 0.44600191143676265, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 48575.268817204465, "leverage": 25.814285714285806, "workingCapital": -48575.268817204465, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -49516.12903225823, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 471424.7311827964, "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": -47634.4086021507, "ppe": 472365.5913978502, "otherNCA": 0, "otherNCL": 0, "currentAssets": -47634.4086021507, "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": 0.3987581531800956, "roe": 0.44402156676181376, "roa": 0.44402156676181354, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 47634.4086021507, "leverage": 25.314285714285806, "workingCapital": -47634.4086021507, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -48575.268817204465, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 472365.5913978502, "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": -47500.00000000017, "ppe": 472500.00000000076, "otherNCA": 0, "otherNCL": 0, "currentAssets": -47500.00000000017, "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": 0.05690062306182228, "roe": 0.06327111673521016, "roa": 0.06327111673521012, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 47500.00000000017, "leverage": 176.7000000000011, "workingCapital": -47500.00000000017, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -47634.4086021507, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 472500.00000000076, "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": -46666.66666666683, "ppe": 473333.33333333407, "otherNCA": 0, "otherNCL": 0, "currentAssets": -46666.66666666683, "assets": 426666.6666666672, "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": 0.35242290748898625, "roe": 0.3913894324853227, "roa": 0.3913894324853224, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 46666.66666666683, "leverage": 28.000000000000096, "workingCapital": -46666.66666666683, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -47500.00000000017, "balanceCheck": 2.3283064365386963e-10, "investedCapital": 473333.33333333407, "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": -45694.44444444461, "ppe": 474305.5555555563, "otherNCA": 0, "otherNCL": 0, "currentAssets": -45694.44444444461, "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": 0.4103766671552097, "roe": 0.45469308216953525, "roa": 0.454693082169535, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 45694.44444444461, "leverage": 23.500000000000085, "workingCapital": -45694.44444444461, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -46666.66666666683, "balanceCheck": 2.9103830456733704e-10, "investedCapital": 474305.5555555563, "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": -44722.22222222239, "ppe": 475277.77777777857, "otherNCA": 0, "otherNCL": 0, "currentAssets": -44722.22222222239, "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": 0.40953634635073793, "roe": 0.4526349822179112, "roa": 0.45263498221791076, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 44722.22222222239, "leverage": 23.000000000000085, "workingCapital": -44722.22222222239, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -45694.44444444461, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 475277.77777777857, "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": -43750.000000000175, "ppe": 476250.0000000008, "otherNCA": 0, "otherNCL": 0, "currentAssets": -43750.000000000175, "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": 0.40869945993285584, "roe": 0.45059542967492733, "roa": 0.4505954296749269, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 43750.000000000175, "leverage": 22.50000000000009, "workingCapital": -43750.000000000175, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -44722.22222222239, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 476250.0000000008, "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": -43333.33333333351, "ppe": 476666.6666666675, "otherNCA": 0, "otherNCL": 0, "currentAssets": -43333.33333333351, "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": 0.17490161783996483, "roe": 0.192492781520693, "roa": 0.19249278152069282, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 43333.33333333351, "leverage": 52.00000000000018, "workingCapital": -43333.33333333351, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -43750.000000000175, "balanceCheck": 4.0745362639427185e-10, "investedCapital": 476666.6666666675, "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": -42795.69892473136, "ppe": 477204.30107526964, "otherNCA": 0, "otherNCL": 0, "currentAssets": -42795.69892473136, "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": 0.22545372562281552, "roe": 0.24783147459727367, "roa": 0.24783147459727348, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 42795.69892473136, "leverage": 39.80000000000017, "workingCapital": -42795.69892473136, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -43333.33333333351, "balanceCheck": 4.0745362639427185e-10, "investedCapital": 477204.30107526964, "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": -41854.8387096776, "ppe": 478145.1612903234, "otherNCA": 0, "otherNCL": 0, "currentAssets": -41854.8387096776, "assets": 436290.3225806458, "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": 0.3939334252511319, "roe": 0.43223217042296974, "roa": 0.4322321704229694, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 41854.8387096776, "leverage": 22.242857142857236, "workingCapital": -41854.8387096776, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -42795.69892473136, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 478145.1612903234, "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": -40913.978494623836, "ppe": 479086.0215053772, "otherNCA": 0, "otherNCL": 0, "currentAssets": -40913.978494623836, "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": 0.39315903282877857, "roe": 0.43037196434060837, "roa": 0.43037196434060804, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 40913.978494623836, "leverage": 21.74285714285724, "workingCapital": -40913.978494623836, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -41854.8387096776, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 479086.0215053772, "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": -39973.11827957007, "ppe": 480026.881720431, "otherNCA": 0, "otherNCL": 0, "currentAssets": -39973.11827957007, "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": 0.3923876790268779, "roe": 0.4285277012549737, "roa": 0.42852770125497336, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 39973.11827957007, "leverage": 21.24285714285724, "workingCapital": -39973.11827957007, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -40913.978494623836, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 480026.881720431, "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": -39166.666666666846, "ppe": 480833.3333333342, "otherNCA": 0, "otherNCL": 0, "currentAssets": -39166.666666666846, "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": 0.3357206803939117, "roe": 0.36585365853658514, "roa": 0.3658536585365848, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 39166.666666666846, "leverage": 24.28333333333344, "workingCapital": -39166.666666666846, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -39973.11827957007, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 480833.3333333342, "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": -39027.777777777956, "ppe": 480972.22222222306, "otherNCA": 0, "otherNCL": 0, "currentAssets": -39027.777777777956, "assets": 441944.4444444451, "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": 0.057761732851985444, "roe": 0.06287331027978617, "roa": 0.06287331027978613, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 39027.777777777956, "leverage": 140.50000000000068, "workingCapital": -39027.777777777956, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -39166.666666666846, "balanceCheck": 3.4924596548080444e-10, "investedCapital": 480972.22222222306, "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": -38055.55555555574, "ppe": 481944.4444444453, "otherNCA": 0, "otherNCL": 0, "currentAssets": -38055.55555555574, "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": 0.40386557046011756, "roe": 0.43900909375979896, "roa": 0.43900909375979863, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 38055.55555555574, "leverage": 19.571428571428665, "workingCapital": -38055.55555555574, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -39027.777777777956, "balanceCheck": 4.0745362639427185e-10, "investedCapital": 481944.4444444453, "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": -37083.33333333352, "ppe": 482916.66666666756, "otherNCA": 0, "otherNCL": 0, "currentAssets": -37083.33333333352, "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": 0.40305167698286953, "roe": 0.43709022791133284, "roa": 0.4370902279113324, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 37083.33333333352, "leverage": 19.07142857142867, "workingCapital": -37083.33333333352, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -38055.55555555574, "balanceCheck": 4.656612873077393e-10, "investedCapital": 482916.66666666756, "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": -36111.1111111113, "ppe": 483888.8888888898, "otherNCA": 0, "otherNCL": 0, "currentAssets": -36111.1111111113, "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": 0.40224105731934995, "roe": 0.43518806341311755, "roa": 0.435188063413117, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 36111.1111111113, "leverage": 18.57142857142867, "workingCapital": -36111.1111111113, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -37083.33333333352, "balanceCheck": 4.656612873077393e-10, "investedCapital": 483888.8888888898, "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": -35138.88888888908, "ppe": 484861.11111111206, "otherNCA": 0, "otherNCL": 0, "currentAssets": -35138.88888888908, "assets": 449722.22222222295, "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": 0.40143369175627164, "roe": 0.43330238316310715, "roa": 0.4333023831631067, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 35138.88888888908, "leverage": 18.07142857142867, "workingCapital": -35138.88888888908, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -36111.1111111113, "balanceCheck": 4.656612873077393e-10, "investedCapital": 484861.11111111206, "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": -35000.00000000019, "ppe": 485000.00000000093, "otherNCA": 0, "otherNCL": 0, "currentAssets": -35000.00000000019, "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": 0.05728197049978499, "roe": 0.06174745291756703, "roa": 0.06174745291756697, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 35000.00000000019, "leverage": 126.00000000000087, "workingCapital": -35000.00000000019, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -35138.88888888908, "balanceCheck": 5.238689482212067e-10, "investedCapital": 485000.00000000093, "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": -34193.54838709696, "ppe": 485806.45161290414, "otherNCA": 0, "otherNCL": 0, "currentAssets": -34193.54838709696, "assets": 451612.9032258072, "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": 0.3322811098189062, "roe": 0.3577817531305902, "roa": 0.3577817531305898, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 34193.54838709696, "leverage": 21.200000000000117, "workingCapital": -34193.54838709696, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -35000.00000000019, "balanceCheck": 5.238689482212067e-10, "investedCapital": 485806.45161290414, "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": -33252.6881720432, "ppe": 486747.3118279579, "otherNCA": 0, "otherNCL": 0, "currentAssets": -33252.6881720432, "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": 0.3869648138422835, "roe": 0.41580041580041555, "roa": 0.41580041580041516, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 33252.6881720432, "leverage": 17.67142857142867, "workingCapital": -33252.6881720432, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -34193.54838709696, "balanceCheck": 5.238689482212067e-10, "investedCapital": 486747.3118279579, "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": -32311.827956989437, "ppe": 487688.1720430117, "otherNCA": 0, "otherNCL": 0, "currentAssets": -32311.827956989437, "assets": 455376.34408602223, "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": 0.3862175508289877, "roe": 0.4140786749482399, "roa": 0.4140786749482395, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 32311.827956989437, "leverage": 17.17142857142867, "workingCapital": -32311.827956989437, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -33252.6881720432, "balanceCheck": 4.656612873077393e-10, "investedCapital": 487688.1720430117, "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": -31370.967741935674, "ppe": 488629.0322580655, "otherNCA": 0, "otherNCL": 0, "currentAssets": -31370.967741935674, "assets": 457258.0645161298, "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": 0.38547316831410483, "roe": 0.4123711340206183, "roa": 0.41237113402061787, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 31370.967741935674, "leverage": 16.671428571428674, "workingCapital": -31370.967741935674, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -32311.827956989437, "balanceCheck": 4.656612873077393e-10, "investedCapital": 488629.0322580655, "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": -30833.333333333525, "ppe": 489166.6666666676, "otherNCA": 0, "otherNCL": 0, "currentAssets": -30833.333333333525, "assets": 458333.33333333407, "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": 0.21993731786440815, "roe": 0.2348796241926011, "roa": 0.23487962419260086, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 30833.333333333525, "leverage": 28.675000000000185, "workingCapital": -30833.333333333525, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -31370.967741935674, "balanceCheck": 4.656612873077393e-10, "investedCapital": 489166.6666666676, "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": -30430.10752688191, "ppe": 489569.89247311925, "otherNCA": 0, "otherNCL": 0, "currentAssets": -30430.10752688191, "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": 0.16479441896234417, "roe": 0.17579841781423958, "roa": 0.17579841781423938, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 30430.10752688191, "leverage": 37.73333333333357, "workingCapital": -30430.10752688191, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -30833.333333333525, "balanceCheck": 5.238689482212067e-10, "investedCapital": 489569.89247311925, "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": -29489.24731182815, "ppe": 490510.75268817303, "otherNCA": 0, "otherNCL": 0, "currentAssets": -29489.24731182815, "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": 0.38399297841410823, "roe": 0.40899795501022473, "roa": 0.4089979550102242, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 29489.24731182815, "leverage": 15.671428571428674, "workingCapital": -29489.24731182815, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -30430.10752688191, "balanceCheck": 5.238689482212067e-10, "investedCapital": 490510.75268817303, "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": -28548.387096774386, "ppe": 491451.6129032268, "otherNCA": 0, "otherNCL": 0, "currentAssets": -28548.387096774386, "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": 0.38325713816419754, "roe": 0.40733197556008116, "roa": 0.4073319755600807, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 28548.387096774386, "leverage": 15.171428571428674, "workingCapital": -28548.387096774386, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -29489.24731182815, "balanceCheck": 5.238689482212067e-10, "investedCapital": 491451.6129032268, "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": -27607.526881720623, "ppe": 492392.4731182806, "otherNCA": 0, "otherNCL": 0, "currentAssets": -27607.526881720623, "assets": 464784.94623655995, "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": 0.3825241126806736, "roe": 0.4056795131845839, "roa": 0.4056795131845835, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 27607.526881720623, "leverage": 14.671428571428674, "workingCapital": -27607.526881720623, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -28548.387096774386, "balanceCheck": 4.656612873077393e-10, "investedCapital": 492392.4731182806, "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": -26666.66666666686, "ppe": 493333.33333333436, "otherNCA": 0, "otherNCL": 0, "currentAssets": -26666.66666666686, "assets": 466666.6666666675, "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": 0.3817938858436274, "roe": 0.40404040404040376, "roa": 0.40404040404040337, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 26666.66666666686, "leverage": 14.171428571428672, "workingCapital": -26666.66666666686, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -27607.526881720623, "balanceCheck": 4.656612873077393e-10, "investedCapital": 493333.33333333436, "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": -25694.444444444638, "ppe": 494305.5555555566, "otherNCA": 0, "otherNCL": 0, "currentAssets": -25694.444444444638, "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": 0.393756152439881, "roe": 0.4158004158004155, "roa": 0.41580041580041505, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 25694.444444444638, "leverage": 13.214285714285815, "workingCapital": -25694.444444444638, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -26666.66666666686, "balanceCheck": 5.238689482212067e-10, "investedCapital": 494305.5555555566, "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": -24722.222222222415, "ppe": 495277.77777777886, "otherNCA": 0, "otherNCL": 0, "currentAssets": -24722.222222222415, "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": 0.39298245614035004, "roe": 0.41407867494823974, "roa": 0.4140786749482394, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 24722.222222222415, "leverage": 12.714285714285815, "workingCapital": -24722.222222222415, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -25694.444444444638, "balanceCheck": 5.238689482212067e-10, "investedCapital": 495277.77777777886, "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": -23750.000000000193, "ppe": 496250.0000000011, "otherNCA": 0, "otherNCL": 0, "currentAssets": -23750.000000000193, "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": 0.3922117943689583, "roe": 0.4123711340206182, "roa": 0.41237113402061776, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 23750.000000000193, "leverage": 12.214285714285815, "workingCapital": -23750.000000000193, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -24722.222222222415, "balanceCheck": 5.820766091346741e-10, "investedCapital": 496250.0000000011, "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": -22777.77777777797, "ppe": 497222.22222222335, "otherNCA": 0, "otherNCL": 0, "currentAssets": -22777.77777777797, "assets": 474444.44444444537, "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": 0.39144414930798177, "roe": 0.41067761806981484, "roa": 0.41067761806981434, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 22777.77777777797, "leverage": 11.714285714285813, "workingCapital": -22777.77777777797, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -23750.000000000193, "balanceCheck": 5.820766091346741e-10, "investedCapital": 497222.22222222335, "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": -22500.000000000193, "ppe": 497500.0000000011, "otherNCA": 0, "otherNCL": 0, "currentAssets": -22500.000000000193, "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": 0.11170064227869268, "roe": 0.1170275014628435, "roa": 0.11702750146284335, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 22500.000000000193, "leverage": 40.500000000000405, "workingCapital": -22500.000000000193, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -22777.77777777797, "balanceCheck": 5.820766091346741e-10, "investedCapital": 497500.0000000011, "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": -21827.956989247505, "ppe": 498172.0430107538, "otherNCA": 0, "otherNCL": 0, "currentAssets": -21827.956989247505, "assets": 476344.0860215063, "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": 0.26998569075838924, "roe": 0.2825656965244418, "roa": 0.28256569652444147, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 21827.956989247505, "leverage": 16.24000000000014, "workingCapital": -21827.956989247505, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -22500.000000000193, "balanceCheck": 5.820766091346741e-10, "investedCapital": 498172.0430107538, "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": -20887.096774193742, "ppe": 499112.9032258076, "otherNCA": 0, "otherNCL": 0, "currentAssets": -20887.096774193742, "assets": 478225.80645161384, "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": 0.37736866222809157, "roe": 0.39425513939735257, "roa": 0.39425513939735213, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 20887.096774193742, "leverage": 11.100000000000103, "workingCapital": -20887.096774193742, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -21827.956989247505, "balanceCheck": 5.820766091346741e-10, "investedCapital": 499112.9032258076, "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": -19946.23655913998, "ppe": 500053.76344086137, "otherNCA": 0, "otherNCL": 0, "currentAssets": -19946.23655913998, "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": 0.37665796766122217, "roe": 0.3927068723702662, "roa": 0.39270687237026575, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 19946.23655913998, "leverage": 10.600000000000103, "workingCapital": -19946.23655913998, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -20887.096774193742, "balanceCheck": 5.820766091346741e-10, "investedCapital": 500053.76344086137, "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": -19005.376344086217, "ppe": 500994.62365591514, "otherNCA": 0, "otherNCL": 0, "currentAssets": -19005.376344086217, "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": 0.37594994495018574, "roe": 0.391170718077675, "roa": 0.39117071807767456, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 19005.376344086217, "leverage": 10.100000000000104, "workingCapital": -19005.376344086217, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -19946.23655913998, "balanceCheck": 5.820766091346741e-10, "investedCapital": 500994.62365591514, "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": -18333.33333333353, "ppe": 501666.66666666785, "otherNCA": 0, "otherNCL": 0, "currentAssets": -18333.33333333353, "assets": 483333.3333333343, "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": 0.26810370251213106, "roe": 0.2784739626844887, "roa": 0.27847396268448843, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 18333.33333333353, "leverage": 13.640000000000146, "workingCapital": -18333.33333333353, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -19005.376344086217, "balanceCheck": 5.820766091346741e-10, "investedCapital": 501666.66666666785, "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": -18055.55555555575, "ppe": 501944.4444444456, "otherNCA": 0, "otherNCL": 0, "currentAssets": -18055.55555555575, "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": 0.11071132023249351, "roe": 0.11487650775416419, "roa": 0.11487650775416404, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 18055.55555555575, "leverage": 32.500000000000355, "workingCapital": -18055.55555555575, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -18333.33333333353, "balanceCheck": 5.820766091346741e-10, "investedCapital": 501944.4444444456, "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": -17083.33333333353, "ppe": 502916.66666666785, "otherNCA": 0, "otherNCL": 0, "currentAssets": -17083.33333333353, "assets": 485833.3333333343, "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": 0.38700760193503714, "roe": 0.40103122314523026, "roa": 0.4010312231452299, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 17083.33333333353, "leverage": 8.785714285714386, "workingCapital": -17083.33333333353, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -18055.55555555575, "balanceCheck": 5.820766091346741e-10, "investedCapital": 502916.66666666785, "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": -16111.111111111306, "ppe": 503888.8888888901, "otherNCA": 0, "otherNCL": 0, "currentAssets": -16111.111111111306, "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": 0.38626017381707733, "roe": 0.3994293865905846, "roa": 0.39942938659058413, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 16111.111111111306, "leverage": 8.285714285714386, "workingCapital": -16111.111111111306, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -17083.33333333353, "balanceCheck": 6.402842700481415e-10, "investedCapital": 503888.8888888901, "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": -15138.888888889083, "ppe": 504861.11111111235, "otherNCA": 0, "otherNCL": 0, "currentAssets": -15138.888888889083, "assets": 489722.22222222324, "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": 0.385515627151314, "roe": 0.39784029553850503, "roa": 0.3978402955385044, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 15138.888888889083, "leverage": 7.785714285714385, "workingCapital": -15138.888888889083, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -16111.111111111306, "balanceCheck": 6.402842700481415e-10, "investedCapital": 504861.11111111235, "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": -14166.66666666686, "ppe": 505833.3333333346, "otherNCA": 0, "otherNCL": 0, "currentAssets": -14166.66666666686, "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": 0.38477394530713127, "roe": 0.3962637984715538, "roa": 0.3962637984715533, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 14166.66666666686, "leverage": 7.285714285714382, "workingCapital": -14166.66666666686, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -15138.888888889083, "balanceCheck": 6.984919309616089e-10, "investedCapital": 505833.3333333346, "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": -13225.806451613098, "ppe": 506774.1935483884, "otherNCA": 0, "otherNCL": 0, "currentAssets": -13225.806451613098, "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": 0.3716583928429203, "roe": 0.38199181446111835, "roa": 0.3819918144611178, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 13225.806451613098, "leverage": 7.028571428571533, "workingCapital": -13225.806451613098, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -14166.66666666686, "balanceCheck": 6.984919309616089e-10, "investedCapital": 506774.1935483884, "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": -12284.946236559335, "ppe": 507715.05376344215, "otherNCA": 0, "otherNCL": 0, "currentAssets": -12284.946236559335, "assets": 495430.1075268828, "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": 0.3709690240864878, "roe": 0.3805381897254685, "roa": 0.38053818972546805, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 12284.946236559335, "leverage": 6.528571428571533, "workingCapital": -12284.946236559335, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -13225.806451613098, "balanceCheck": 6.402842700481415e-10, "investedCapital": 507715.05376344215, "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": -11344.086021505573, "ppe": 508655.9139784959, "otherNCA": 0, "otherNCL": 0, "currentAssets": -11344.086021505573, "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": 0.3702822079399075, "roe": 0.3790955862442455, "roa": 0.379095586244245, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 11344.086021505573, "leverage": 6.028571428571533, "workingCapital": -11344.086021505573, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -12284.946236559335, "balanceCheck": 6.402842700481415e-10, "investedCapital": 508655.9139784959, "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": -10403.22580645181, "ppe": 509596.7741935497, "otherNCA": 0, "otherNCL": 0, "currentAssets": -10403.22580645181, "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": 0.3695979302515896, "roe": 0.3776638791475583, "roa": 0.3776638791475578, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 10403.22580645181, "leverage": 5.528571428571534, "workingCapital": -10403.22580645181, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -11344.086021505573, "balanceCheck": 6.402842700481415e-10, "investedCapital": 509596.7741935497, "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": -10000.000000000196, "ppe": 510000.00000000134, "otherNCA": 0, "otherNCL": 0, "currentAssets": -10000.000000000196, "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": 0.15819030293442962, "roe": 0.16142050040355102, "roa": 0.1614205004035508, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 50, "netDebt": 10000.000000000196, "leverage": 12.400000000000249, "workingCapital": -10000.000000000196, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -10403.22580645181, "balanceCheck": 6.984919309616089e-10, "investedCapital": 510000.00000000134, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 } }, "fineAdjusted": null } ] } }