Aeries Technology, Inc. (AERTW)

revenue: 70014000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: 6032000; periodEndShares: Ambiguous share-class allocation

revenue: 70198000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: 8696000; periodEndShares: Ambiguous share-class allocation

revenue: 72509000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: 9658000; periodEndShares: Ambiguous share-class allocation

revenue: 53099000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: 3314000; periodEndShares: Ambiguous share-class allocation

revenue: No unambiguous matching annual USD fact; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: No unambiguous matching annual USD fact; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

Calculation inputs: {"original":{"fcfTotal":{"value":5659000,"capex":{"accession":"0001829126-26-006123","end":"2026-03-31","filed":"2026-06-08","form":"10-K","start":"2025-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001829126-26-006123","end":"2026-03-31","filed":"2026-06-08","form":"10-K","start":"2025-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":70014000,"tag":"Revenues","unit":"USD","start":"2025-04-01","end":"2026-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K"},"netIncome":{"value":3474000,"tag":"ProfitLoss","unit":"USD","start":"2025-04-01","end":"2026-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K"},"operatingIncome":{"value":4518000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-04-01","end":"2026-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K"},"openingAssets":{"value":39833000,"tag":"Assets","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K"},"openingCurrentLiabilities":{"value":32420000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K"},"openingCapitalEmployed":{"value":7413000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-5804000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K"},"openingTotalEquity":{"value":-6062000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K"},"openingCash":{"value":2764000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K"},"openingBorrowings":{"value":8696000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K","reportedValue":1096000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K","reportedValue":1096000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K","reportedValue":6504000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":-130000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K"},"openingCommonEquity":{"value":-5804000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":41894000,"tag":"Assets","unit":"USD","start":null,"end":"2026-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K"},"closingCurrentLiabilities":{"value":30689000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K"},"closingCapitalEmployed":{"value":11205000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-3034000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K"},"closingTotalEquity":{"value":-3033000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2026-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K"},"closingCash":{"value":4878000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K"},"closingBorrowings":{"value":6032000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2026-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K","reportedValue":798000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2026-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K","reportedValue":798000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2026-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K","reportedValue":4436000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":-1879000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2026-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K"},"closingCommonEquity":{"value":-3034000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":2554000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2025-04-01","end":"2026-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K"},"incomeTaxExpense":{"value":1991000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-04-01","end":"2026-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K"},"pretaxIncome":{"value":5465000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-04-01","end":"2026-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K"},"effectiveTaxRate":{"value":0.3643183897529735,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":2872009.5150960656,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":9309000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.082669180449624; cashConversion: 162.8957973517559; roce: 48.533677086690304

Calculation inputs: {"original":{"fcfTotal":{"value":-2493000,"capex":{"accession":"0001829126-26-006123","end":"2025-03-31","filed":"2026-06-08","form":"10-K","start":"2024-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001829126-26-006123","end":"2025-03-31","filed":"2026-06-08","form":"10-K","start":"2024-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":70198000,"tag":"Revenues","unit":"USD","start":"2024-04-01","end":"2025-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K"},"netIncome":{"value":-21595000,"tag":"ProfitLoss","unit":"USD","start":"2024-04-01","end":"2025-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K"},"operatingIncome":{"value":-28770000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-04-01","end":"2025-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K"},"openingAssets":{"value":49407000,"tag":"Assets","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-07-02","accession":"0001829126-25-004837","form":"10-K"},"openingCurrentLiabilities":{"value":38125000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-07-02","accession":"0001829126-25-004837","form":"10-K"},"openingCapitalEmployed":{"value":11282000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-12240000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-07-02","accession":"0001829126-25-004837","form":"10-K"},"openingTotalEquity":{"value":-1914000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K"},"openingCash":{"value":2084000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-07-02","accession":"0001829126-25-004837","form":"10-K"},"openingBorrowings":{"value":9658000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-07-02","accession":"0001829126-25-004837","form":"10-K","reportedValue":1440000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-07-02","accession":"0001829126-25-004837","form":"10-K","reportedValue":1440000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-07-02","accession":"0001829126-25-004837","form":"10-K","reportedValue":6778000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-03-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-03-31","filed":"2025-07-02","accession":"0001829126-25-004837","form":"10-K"},"openingCommonEquity":{"value":-12240000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":39833000,"tag":"Assets","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K"},"closingCurrentLiabilities":{"value":32420000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K"},"closingCapitalEmployed":{"value":7413000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-5804000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K"},"closingTotalEquity":{"value":-6062000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K"},"closingCash":{"value":2764000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K"},"closingBorrowings":{"value":8696000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K","reportedValue":1096000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K","reportedValue":1096000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K","reportedValue":6504000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":-130000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K"},"closingCommonEquity":{"value":-5804000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-19714000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-04-01","end":"2025-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K"},"incomeTaxExpense":{"value":-1072000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-04-01","end":"2025-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K"},"pretaxIncome":{"value":-22667000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-04-01","end":"2025-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":9347500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -3.5513832302914614; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -307.78282963359186

Calculation inputs: {"original":{"fcfTotal":{"value":-5819000,"capex":{"accession":"0001829126-25-004837","end":"2024-03-31","filed":"2025-07-02","form":"10-K","start":"2023-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001829126-25-004837","end":"2024-03-31","filed":"2025-07-02","form":"10-K","start":"2023-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":72509000,"tag":"Revenues","unit":"USD","start":"2023-04-01","end":"2024-03-31","filed":"2025-07-02","accession":"0001829126-25-004837","form":"10-K"},"netIncome":{"value":17256000,"tag":"ProfitLoss","unit":"USD","start":"2023-04-01","end":"2024-03-31","filed":"2025-07-02","accession":"0001829126-25-004837","form":"10-K"},"operatingIncome":{"value":2987000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-04-01","end":"2024-03-31","filed":"2025-07-02","accession":"0001829126-25-004837","form":"10-K"},"openingAssets":{"value":34397000,"tag":"Assets","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K"},"openingCurrentLiabilities":{"value":12522000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K"},"openingCapitalEmployed":{"value":21875000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":12190000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K"},"openingTotalEquity":{"value":13469000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-03-31","filed":"2025-07-02","accession":"0001829126-25-004837","form":"10-K"},"openingCash":{"value":1131000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K"},"openingBorrowings":{"value":3314000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K","reportedValue":969000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K","reportedValue":969000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K","reportedValue":1376000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-03-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K"},"openingCommonEquity":{"value":12190000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":49407000,"tag":"Assets","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-07-02","accession":"0001829126-25-004837","form":"10-K"},"closingCurrentLiabilities":{"value":38125000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-07-02","accession":"0001829126-25-004837","form":"10-K"},"closingCapitalEmployed":{"value":11282000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-12240000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-07-02","accession":"0001829126-25-004837","form":"10-K"},"closingTotalEquity":{"value":-1914000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-03-31","filed":"2026-06-08","accession":"0001829126-26-006123","form":"10-K"},"closingCash":{"value":2084000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-07-02","accession":"0001829126-25-004837","form":"10-K"},"closingBorrowings":{"value":9658000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-07-02","accession":"0001829126-25-004837","form":"10-K","reportedValue":1440000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-07-02","accession":"0001829126-25-004837","form":"10-K","reportedValue":1440000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-07-02","accession":"0001829126-25-004837","form":"10-K","reportedValue":6778000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-03-31","filed":"2025-07-02","accession":"0001829126-25-004837","form":"10-K"},"closingCommonEquity":{"value":-12240000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":15657000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-04-01","end":"2024-03-31","filed":"2025-07-02","accession":"0001829126-25-004837","form":"10-K"},"incomeTaxExpense":{"value":1871000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-04-01","end":"2024-03-31","filed":"2025-07-02","accession":"0001829126-25-004837","form":"10-K"},"pretaxIncome":{"value":19127000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-04-01","end":"2024-03-31","filed":"2025-07-02","accession":"0001829126-25-004837","form":"10-K"},"effectiveTaxRate":{"value":0.09781983583416114,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":2694812.150363361,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":16578500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":2694812.150363361,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":2987000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-04-01","end":"2024-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K"},"effectiveTaxRate":{"value":0.09781983583416114,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":1871000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-04-01","end":"2024-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K"},"pretaxIncome":{"value":19127000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-04-01","end":"2024-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K"},"averageInvestedCapital":{"value":10656000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":15652000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":3314000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K","reportedValue":969000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K","reportedValue":969000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K","reportedValue":1376000}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":13469000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K"},"openingCash":{"value":1131000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K"},"closingInvestedCapital":{"value":5660000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":9658000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2024-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K","reportedValue":1440000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2024-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K","reportedValue":1440000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2024-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K","reportedValue":6778000}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":-1914000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K"},"closingCash":{"value":2084000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K"}}}}; fcfMargin: -8.025210663503842; cashConversion: -33.72160407974038; roce: 18.017311578248936

Calculation inputs: {"original":{"fcfTotal":{"value":511000,"capex":{"accession":"0001829126-24-006527","end":"2023-03-31","filed":"2024-09-27","form":"10-K","start":"2022-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001829126-24-006527","end":"2023-03-31","filed":"2024-09-27","form":"10-K","start":"2022-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":53099000,"tag":"Revenues","unit":"USD","start":"2022-04-01","end":"2023-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K"},"netIncome":{"value":1706000,"tag":"ProfitLoss","unit":"USD","start":"2022-04-01","end":"2023-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K"},"operatingIncome":{"value":2331000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-04-01","end":"2023-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2022-03-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":8696000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-03-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":34397000,"tag":"Assets","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K"},"closingCurrentLiabilities":{"value":12522000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K"},"closingCapitalEmployed":{"value":21875000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":12190000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K"},"closingTotalEquity":{"value":13469000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-03-31","filed":"2025-07-02","accession":"0001829126-25-004837","form":"10-K"},"closingCash":{"value":1131000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K"},"closingBorrowings":{"value":3314000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K","reportedValue":969000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K","reportedValue":969000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K","reportedValue":1376000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K"},"closingCommonEquity":{"value":12190000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":1446000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-04-01","end":"2023-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K"},"incomeTaxExpense":{"value":1060000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-04-01","end":"2023-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K"},"pretaxIncome":{"value":2766000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-04-01","end":"2023-03-31","filed":"2024-09-27","accession":"0001829126-24-006527","form":"10-K"},"effectiveTaxRate":{"value":0.38322487346348516,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":1437702.8199566163,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.9623533399875703; cashConversion: 29.95310668229777; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2022-03-31

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":9759713,"tag":"NetIncomeLoss","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2023-03-31","accession":"0001193125-23-088368","form":"10-K"},"operatingIncome":{"value":-4463907,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2023-03-31","accession":"0001193125-23-088368","form":"10-K"},"openingAssets":{"value":233526968,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-03-31","accession":"0001193125-23-088368","form":"10-K"},"openingCurrentLiabilities":{"value":391582,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-03-31","accession":"0001193125-23-088368","form":"10-K"},"openingCapitalEmployed":{"value":233135386,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-19798051,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-03-31","accession":"0001193125-23-088368","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":21025019,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-03-31","accession":"0001193125-23-088368","form":"10-K"},"openingCash":{"value":503204,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-31","filed":"2022-04-01","accession":"0001193125-22-092306","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-12-31","filed":"2023-03-31","accession":"0001193125-23-088368","form":"10-K"},"openingCommonEquity":{"value":-19798051,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":235076820,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-31","filed":"2023-03-31","accession":"0001193125-23-088368","form":"10-K"},"closingCurrentLiabilities":{"value":4010139,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2023-03-31","accession":"0001193125-23-088368","form":"10-K"},"closingCapitalEmployed":{"value":231066681,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-4506842,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-31","filed":"2023-03-31","accession":"0001193125-23-088368","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":4967616,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-12-31","filed":"2023-03-31","accession":"0001193125-23-088368","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-12-31","filed":"2023-03-31","accession":"0001193125-23-088368","form":"10-K"},"closingCommonEquity":{"value":-4506842,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":9759713,"tag":"NetIncomeLoss","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2023-03-31","accession":"0001193125-23-088368","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":232101033.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; roce: -1.9232602856979524

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-03-04"},"openingParentEquity":{"value":0,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-03-04","filed":"2023-03-31","accession":"0001193125-23-088368","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":0,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-03-04","filed":"2022-04-01","accession":"0001193125-22-092306","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-03-04"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":233526968,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-03-31","accession":"0001193125-23-088368","form":"10-K"},"closingCurrentLiabilities":{"value":391582,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-03-31","accession":"0001193125-23-088368","form":"10-K"},"closingCapitalEmployed":{"value":233135386,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-19798051,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-03-31","accession":"0001193125-23-088368","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":21025019,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-03-31","accession":"0001193125-23-088368","form":"10-K"},"closingCash":{"value":503204,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-31","filed":"2022-04-01","accession":"0001193125-22-092306","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-12-31","filed":"2023-03-31","accession":"0001193125-23-088368","form":"10-K"},"closingCommonEquity":{"value":-19798051,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome, openingCapitalEmployed; Missing or conflicting matching SEC fact; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-03-04

revenue: 70014000; operatingIncome: 4518000; netIncome: 3474000

revenue: 70198000; operatingIncome: -28770000; netIncome: -21595000

revenue: 72509000; operatingIncome: 2987000; netIncome: 17256000

revenue: 53099000; operatingIncome: 2331000; netIncome: 1706000

revenue: No unambiguous matching annual USD fact; operatingIncome: -4463907; netIncome: 9759713

revenue: No unambiguous matching annual USD fact; operatingIncome: No unambiguous matching annual USD fact; netIncome: No unambiguous matching annual USD fact