Senmiao Technology Ltd (AIHS)

revenue: 1546127; averageDilutedShares: 2675178; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4557489

revenue: 1896171; averageDilutedShares: 1052122; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 1051804

revenue: 4320031; averageDilutedShares: 8863190; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10518040

revenue: 8082514; averageDilutedShares: 7195781; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 7743040

revenue: 11743218; averageDilutedShares: 5726997; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 6186783

revenue: 6167687; averageDilutedShares: 3943089; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4978073

revenue: 15768015; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 290088.18000000005

revenue: 2921063; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 259452.55000000002

revenue: 494897; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 258794

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":1546127,"tag":"Revenues","unit":"USD","start":"2025-04-01","end":"2026-03-31","filed":"2026-06-30","accession":"0001213900-26-073684","form":"10-K"},"netIncome":{"value":-5371504,"tag":"ProfitLoss","unit":"USD","start":"2025-04-01","end":"2026-03-31","filed":"2026-06-30","accession":"0001213900-26-073684","form":"10-K"},"operatingIncome":{"value":-2888197,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-04-01","end":"2026-03-31","filed":"2026-06-30","accession":"0001213900-26-073684","form":"10-K"},"openingAssets":{"value":5800792,"tag":"Assets","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-06-30","accession":"0001213900-26-073684","form":"10-K"},"openingCurrentLiabilities":{"value":5218172,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-06-30","accession":"0001213900-26-073684","form":"10-K"},"openingCapitalEmployed":{"value":582620,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-2855563,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-06-30","accession":"0001213900-26-073684","form":"10-K"},"openingTotalEquity":{"value":348256,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-06-30","accession":"0001213900-26-073684","form":"10-K"},"openingCash":{"value":833577,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-03-31","filed":"2025-07-10","accession":"0001213900-25-062758","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 2025-03-31"},"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":5257677,"tag":"Assets","unit":"USD","start":null,"end":"2026-03-31","filed":"2026-06-30","accession":"0001213900-26-073684","form":"10-K"},"closingCurrentLiabilities":{"value":7777200,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-03-31","filed":"2026-06-30","accession":"0001213900-26-073684","form":"10-K"},"closingCapitalEmployed":{"value":-2519523,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-5833405,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-03-31","filed":"2026-06-30","accession":"0001213900-26-073684","form":"10-K"},"closingTotalEquity":{"value":-2562466,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2026-03-31","filed":"2026-06-30","accession":"0001213900-26-073684","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 2026-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-5270200,"tag":"NetIncomeLoss","unit":"USD","start":"2025-04-01","end":"2026-03-31","filed":"2026-06-30","accession":"0001213900-26-073684","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":-5268901,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-04-01","end":"2026-03-31","filed":"2026-06-30","accession":"0001213900-26-073684","form":"10-K"},"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; nonpositive: closingCapitalEmployed

Calculation inputs: {"original":{"fcfTotal":{"value":499888,"capex":{"accession":"0001213900-26-073684","end":"2025-03-31","filed":"2026-06-30","form":"10-K","start":"2024-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001213900-26-073684","end":"2025-03-31","filed":"2026-06-30","form":"10-K","start":"2024-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1896171,"tag":"Revenues","unit":"USD","start":"2024-04-01","end":"2025-03-31","filed":"2026-06-30","accession":"0001213900-26-073684","form":"10-K"},"netIncome":{"value":-3680812,"tag":"ProfitLoss","unit":"USD","start":"2024-04-01","end":"2025-03-31","filed":"2026-06-30","accession":"0001213900-26-073684","form":"10-K"},"operatingIncome":{"value":-1989592,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-04-01","end":"2025-03-31","filed":"2026-06-30","accession":"0001213900-26-073684","form":"10-K"},"openingAssets":{"value":9861484,"tag":"Assets","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-07-10","accession":"0001213900-25-062758","form":"10-K"},"openingCurrentLiabilities":{"value":5343210,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-07-10","accession":"0001213900-25-062758","form":"10-K"},"openingCapitalEmployed":{"value":4518274,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":894901,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-07-10","accession":"0001213900-25-062758","form":"10-K"},"openingTotalEquity":{"value":4054004,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-03-31","filed":"2026-06-30","accession":"0001213900-26-073684","form":"10-K"},"openingCash":{"value":737719,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-07-10","accession":"0001213900-25-062758","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 2024-03-31"},"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":5800792,"tag":"Assets","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-06-30","accession":"0001213900-26-073684","form":"10-K"},"closingCurrentLiabilities":{"value":5218172,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-06-30","accession":"0001213900-26-073684","form":"10-K"},"closingCapitalEmployed":{"value":582620,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-2855563,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-06-30","accession":"0001213900-26-073684","form":"10-K"},"closingTotalEquity":{"value":348256,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-06-30","accession":"0001213900-26-073684","form":"10-K"},"closingCash":{"value":833577,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-03-31","filed":"2025-07-10","accession":"0001213900-25-062758","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 2025-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-3725305,"tag":"NetIncomeLoss","unit":"USD","start":"2024-04-01","end":"2025-03-31","filed":"2026-06-30","accession":"0001213900-26-073684","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":-1906841,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-04-01","end":"2025-03-31","filed":"2026-06-30","accession":"0001213900-26-073684","form":"10-K"},"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":2550447,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 26.363023166159593; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -78.00954107260414

Calculation inputs: {"original":{"fcfTotal":{"value":-664438,"capex":{"accession":"0001213900-25-062758","end":"2024-03-31","filed":"2025-07-10","form":"10-K","start":"2023-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001213900-25-062758","end":"2024-03-31","filed":"2025-07-10","form":"10-K","start":"2023-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4320031,"tag":"Revenues","unit":"USD","start":"2023-04-01","end":"2024-03-31","filed":"2025-07-10","accession":"0001213900-25-062758","form":"10-K"},"netIncome":{"value":-4234214,"tag":"ProfitLoss","unit":"USD","start":"2023-04-01","end":"2024-03-31","filed":"2025-07-10","accession":"0001213900-25-062758","form":"10-K"},"operatingIncome":{"value":-4375528,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-04-01","end":"2024-03-31","filed":"2025-07-10","accession":"0001213900-25-062758","form":"10-K"},"openingAssets":{"value":14238615,"tag":"Assets","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-06-27","accession":"0001213900-24-056536","form":"10-K"},"openingCurrentLiabilities":{"value":5184823,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-06-27","accession":"0001213900-24-056536","form":"10-K"},"openingCapitalEmployed":{"value":9053792,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":4394214,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-06-27","accession":"0001213900-24-056536","form":"10-K"},"openingTotalEquity":{"value":8227680,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-03-31","filed":"2025-07-10","accession":"0001213900-25-062758","form":"10-K"},"openingCash":{"value":1610090,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-06-27","accession":"0001213900-24-056536","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 2023-03-31"},"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":9861484,"tag":"Assets","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-07-10","accession":"0001213900-25-062758","form":"10-K"},"closingCurrentLiabilities":{"value":5343210,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-07-10","accession":"0001213900-25-062758","form":"10-K"},"closingCapitalEmployed":{"value":4518274,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":894901,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-07-10","accession":"0001213900-25-062758","form":"10-K"},"closingTotalEquity":{"value":4054004,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-03-31","filed":"2026-06-30","accession":"0001213900-26-073684","form":"10-K"},"closingCash":{"value":737719,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-07-10","accession":"0001213900-25-062758","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 2024-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-3668974,"tag":"NetIncomeLoss","unit":"USD","start":"2023-04-01","end":"2024-03-31","filed":"2025-07-10","accession":"0001213900-25-062758","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":20206,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-04-01","end":"2024-03-31","filed":"2025-07-10","accession":"0001213900-25-062758","form":"10-K"},"pretaxIncome":{"value":-3834000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-04-01","end":"2024-03-31","filed":"2025-07-10","accession":"0001213900-25-062758","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":6786033,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -15.380398890656108; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -64.47843681278886

Calculation inputs: {"original":{"fcfTotal":{"value":-593239,"capex":{"accession":"0001213900-24-056536","end":"2023-03-31","filed":"2024-06-27","form":"10-K","start":"2022-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001213900-24-056536","end":"2023-03-31","filed":"2024-06-27","form":"10-K","start":"2022-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":8082514,"tag":"Revenues","unit":"USD","start":"2022-04-01","end":"2023-03-31","filed":"2024-06-27","accession":"0001213900-24-056536","form":"10-K"},"netIncome":{"value":-3790693,"tag":"ProfitLoss","unit":"USD","start":"2022-04-01","end":"2023-03-31","filed":"2024-06-27","accession":"0001213900-24-056536","form":"10-K"},"operatingIncome":{"value":-6140908,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-04-01","end":"2023-03-31","filed":"2024-06-27","accession":"0001213900-24-056536","form":"10-K"},"openingAssets":{"value":19878117,"tag":"Assets","unit":"USD","start":null,"end":"2022-03-31","filed":"2023-07-13","accession":"0001410578-23-001474","form":"10-K"},"openingCurrentLiabilities":{"value":6165811,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-03-31","filed":"2023-07-13","accession":"0001410578-23-001474","form":"10-K"},"openingCapitalEmployed":{"value":13712306,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":8092664,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-03-31","filed":"2023-07-13","accession":"0001410578-23-001474","form":"10-K"},"openingTotalEquity":{"value":12568939,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-03-31","filed":"2024-06-27","accession":"0001213900-24-056536","form":"10-K"},"openingCash":{"value":1185221,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-03-31","filed":"2024-06-27","accession":"0001213900-24-056536","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 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":14238615,"tag":"Assets","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-06-27","accession":"0001213900-24-056536","form":"10-K"},"closingCurrentLiabilities":{"value":5184823,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-06-27","accession":"0001213900-24-056536","form":"10-K"},"closingCapitalEmployed":{"value":9053792,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":4394214,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-06-27","accession":"0001213900-24-056536","form":"10-K"},"closingTotalEquity":{"value":8227680,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-03-31","filed":"2025-07-10","accession":"0001213900-25-062758","form":"10-K"},"closingCash":{"value":1610090,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-06-27","accession":"0001213900-24-056536","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 2023-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-3113749,"tag":"NetIncomeLoss","unit":"USD","start":"2022-04-01","end":"2023-03-31","filed":"2024-06-27","accession":"0001213900-24-056536","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":-3790693,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-04-01","end":"2023-03-31","filed":"2023-07-13","accession":"0001410578-23-001474","form":"10-K"},"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":11383049,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -7.339783141730408; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -53.94783067348652

Calculation inputs: {"original":{"fcfTotal":{"value":-12383273,"capex":{"accession":"0001410578-23-001474","end":"2022-03-31","filed":"2023-07-13","form":"10-K","start":"2021-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001410578-23-001474","end":"2022-03-31","filed":"2023-07-13","form":"10-K","start":"2021-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":11743218,"tag":"Revenues","unit":"USD","start":"2021-04-01","end":"2022-03-31","filed":"2023-07-13","accession":"0001410578-23-001474","form":"10-K"},"netIncome":{"value":2621747,"tag":"ProfitLoss","unit":"USD","start":"2021-04-01","end":"2022-03-31","filed":"2023-07-13","accession":"0001410578-23-001474","form":"10-K"},"operatingIncome":{"value":-11561988,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-04-01","end":"2022-03-31","filed":"2023-07-13","accession":"0001410578-23-001474","form":"10-K"},"openingAssets":{"value":22303279,"tag":"Assets","unit":"USD","start":null,"end":"2021-03-31","filed":"2022-07-15","accession":"0001410578-22-001945","form":"10-K"},"openingCurrentLiabilities":{"value":16778944,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-03-31","filed":"2022-07-15","accession":"0001410578-22-001945","form":"10-K"},"openingCapitalEmployed":{"value":5524335,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":5856713,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-03-31","filed":"2022-07-15","accession":"0001410578-22-001945","form":"10-K"},"openingTotalEquity":{"value":2572570,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-03-31","filed":"2023-07-13","accession":"0001410578-23-001474","form":"10-K"},"openingCash":{"value":4340529,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-03-31","filed":"2022-07-15","accession":"0001410578-22-001945","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 2021-03-31"},"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":19878117,"tag":"Assets","unit":"USD","start":null,"end":"2022-03-31","filed":"2023-07-13","accession":"0001410578-23-001474","form":"10-K"},"closingCurrentLiabilities":{"value":6165811,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-03-31","filed":"2023-07-13","accession":"0001410578-23-001474","form":"10-K"},"closingCapitalEmployed":{"value":13712306,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":8092664,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-03-31","filed":"2023-07-13","accession":"0001410578-23-001474","form":"10-K"},"closingTotalEquity":{"value":12568939,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-03-31","filed":"2024-06-27","accession":"0001213900-24-056536","form":"10-K"},"closingCash":{"value":1185221,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-03-31","filed":"2024-06-27","accession":"0001213900-24-056536","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 2022-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-536624,"tag":"NetIncomeLoss","unit":"USD","start":"2021-04-01","end":"2022-03-31","filed":"2023-07-13","accession":"0001410578-23-001474","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":4566,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-04-01","end":"2022-03-31","filed":"2023-07-13","accession":"0001410578-23-001474","form":"10-K"},"pretaxIncome":{"value":-5601579,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-04-01","end":"2022-03-31","filed":"2023-07-13","accession":"0001410578-23-001474","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":9618320.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -105.4504225332443; cashConversion: -472.32906149983205; roce: -120.20797185953617

Calculation inputs: {"original":{"fcfTotal":{"value":-6229482,"capex":{"accession":"0001410578-22-001945","end":"2021-03-31","filed":"2022-07-15","form":"10-K","start":"2020-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001410578-22-001945","end":"2021-03-31","filed":"2022-07-15","form":"10-K","start":"2020-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6167687,"tag":"Revenues","unit":"USD","start":"2020-04-01","end":"2021-03-31","filed":"2022-07-15","accession":"0001410578-22-001945","form":"10-K"},"netIncome":{"value":-12662639,"tag":"ProfitLoss","unit":"USD","start":"2020-04-01","end":"2021-03-31","filed":"2022-07-15","accession":"0001410578-22-001945","form":"10-K"},"operatingIncome":{"value":-6011429,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-04-01","end":"2021-03-31","filed":"2022-07-15","accession":"0001410578-22-001945","form":"10-K"},"openingAssets":{"value":15630718,"tag":"Assets","unit":"USD","start":null,"end":"2020-03-31","filed":"2021-07-08","accession":"0001104659-21-090203","form":"10-K"},"openingCurrentLiabilities":{"value":11132530,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-03-31","filed":"2021-07-08","accession":"0001104659-21-090203","form":"10-K"},"openingCapitalEmployed":{"value":4498188,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2803697,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-03-31","filed":"2021-07-08","accession":"0001104659-21-090203","form":"10-K"},"openingTotalEquity":{"value":1472357,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-03-31","filed":"2022-07-15","accession":"0001410578-22-001945","form":"10-K"},"openingCash":{"value":833888,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-03-31","filed":"2021-07-08","accession":"0001104659-21-090203","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 2020-03-31"},"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":22303279,"tag":"Assets","unit":"USD","start":null,"end":"2021-03-31","filed":"2022-07-15","accession":"0001410578-22-001945","form":"10-K"},"closingCurrentLiabilities":{"value":16778944,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-03-31","filed":"2022-07-15","accession":"0001410578-22-001945","form":"10-K"},"closingCapitalEmployed":{"value":5524335,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":5856713,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-03-31","filed":"2022-07-15","accession":"0001410578-22-001945","form":"10-K"},"closingTotalEquity":{"value":2572570,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-03-31","filed":"2023-07-13","accession":"0001410578-23-001474","form":"10-K"},"closingCash":{"value":4340529,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-03-31","filed":"2022-07-15","accession":"0001410578-22-001945","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 2021-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-10360058,"tag":"NetIncomeLoss","unit":"USD","start":"2020-04-01","end":"2021-03-31","filed":"2022-07-15","accession":"0001410578-22-001945","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":8332,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-04-01","end":"2021-03-31","filed":"2022-07-15","accession":"0001410578-22-001945","form":"10-K"},"pretaxIncome":{"value":-7467093,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-04-01","end":"2021-03-31","filed":"2022-07-15","accession":"0001410578-22-001945","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":5011261.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -101.00191530471633; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -119.95839770085837

Calculation inputs: {"original":{"fcfTotal":{"value":-6942905,"capex":{"accession":"0001104659-21-090203","end":"2020-03-31","filed":"2021-07-08","form":"10-K","start":"2019-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-21-090203","end":"2020-03-31","filed":"2021-07-08","form":"10-K","start":"2019-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":15768015,"tag":"Revenues","unit":"USD","start":"2019-04-01","end":"2020-03-31","filed":"2021-07-08","accession":"0001104659-21-090203","form":"10-K"},"netIncome":{"value":-9935803,"tag":"ProfitLoss","unit":"USD","start":"2019-04-01","end":"2020-03-31","filed":"2021-07-08","accession":"0001104659-21-090203","form":"10-K"},"operatingIncome":{"value":-5596938,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-04-01","end":"2020-03-31","filed":"2021-07-08","accession":"0001104659-21-090203","form":"10-K"},"openingAssets":{"value":12314135,"tag":"Assets","unit":"USD","start":null,"end":"2019-03-31","filed":"2020-07-09","accession":"0001104659-20-082265","form":"10-K"},"openingCurrentLiabilities":{"value":3753604,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-03-31","filed":"2020-07-09","accession":"0001104659-20-082265","form":"10-K"},"openingCapitalEmployed":{"value":8560531,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":8375398,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-03-31","filed":"2020-07-09","accession":"0001104659-20-082265","form":"10-K"},"openingTotalEquity":{"value":8382742,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-03-31","filed":"2021-07-08","accession":"0001104659-21-090203","form":"10-K"},"openingCash":{"value":5020510,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-03-31","filed":"2020-07-09","accession":"0001104659-20-082265","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 2019-03-31"},"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":15630718,"tag":"Assets","unit":"USD","start":null,"end":"2020-03-31","filed":"2021-07-08","accession":"0001104659-21-090203","form":"10-K"},"closingCurrentLiabilities":{"value":11132530,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-03-31","filed":"2021-07-08","accession":"0001104659-21-090203","form":"10-K"},"closingCapitalEmployed":{"value":4498188,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2803697,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-03-31","filed":"2021-07-08","accession":"0001104659-21-090203","form":"10-K"},"closingTotalEquity":{"value":1472357,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-03-31","filed":"2022-07-15","accession":"0001410578-22-001945","form":"10-K"},"closingCash":{"value":833888,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-03-31","filed":"2021-07-08","accession":"0001104659-21-090203","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 2020-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-8673325,"tag":"NetIncomeLoss","unit":"USD","start":"2019-04-01","end":"2020-03-31","filed":"2021-07-08","accession":"0001104659-21-090203","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":33184,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-04-01","end":"2020-03-31","filed":"2021-07-08","accession":"0001104659-21-090203","form":"10-K"},"pretaxIncome":{"value":-4315592,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-04-01","end":"2020-03-31","filed":"2021-07-08","accession":"0001104659-21-090203","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":6529359.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -44.03157277564741; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -85.7195564128457

Calculation inputs: {"original":{"fcfTotal":{"value":-6257591,"capex":{"accession":"0001104659-20-082265","end":"2019-03-31","filed":"2020-07-09","form":"10-K","start":"2018-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-20-082265","end":"2019-03-31","filed":"2020-07-09","form":"10-K","start":"2018-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2921063,"tag":"Revenues","unit":"USD","start":"2018-04-01","end":"2019-03-31","filed":"2020-07-09","accession":"0001104659-20-082265","form":"10-K"},"netIncome":{"value":-4542525,"tag":"ProfitLoss","unit":"USD","start":"2018-04-01","end":"2019-03-31","filed":"2020-07-09","accession":"0001104659-20-082265","form":"10-K"},"operatingIncome":{"value":-1042847,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-04-01","end":"2019-03-31","filed":"2020-07-09","accession":"0001104659-20-082265","form":"10-K"},"openingAssets":{"value":14374082,"tag":"Assets","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-07-05","accession":"0001144204-19-033853","form":"10-K"},"openingCurrentLiabilities":{"value":1495412,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-07-05","accession":"0001144204-19-033853","form":"10-K"},"openingCapitalEmployed":{"value":12878670,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":12878670,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-07-05","accession":"0001144204-19-033853","form":"10-K"},"openingTotalEquity":{"value":12878670,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-03-31","filed":"2020-07-09","accession":"0001104659-20-082265","form":"10-K"},"openingCash":{"value":11141566,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-03-31","filed":"2020-07-09","accession":"0001104659-20-082265","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 2018-03-31"},"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":12314135,"tag":"Assets","unit":"USD","start":null,"end":"2019-03-31","filed":"2020-07-09","accession":"0001104659-20-082265","form":"10-K"},"closingCurrentLiabilities":{"value":3753604,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-03-31","filed":"2020-07-09","accession":"0001104659-20-082265","form":"10-K"},"closingCapitalEmployed":{"value":8560531,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":8375398,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-03-31","filed":"2020-07-09","accession":"0001104659-20-082265","form":"10-K"},"closingTotalEquity":{"value":8382742,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-03-31","filed":"2021-07-08","accession":"0001104659-21-090203","form":"10-K"},"closingCash":{"value":5020510,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-03-31","filed":"2020-07-09","accession":"0001104659-20-082265","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 2019-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-4549869,"tag":"NetIncomeLoss","unit":"USD","start":"2018-04-01","end":"2019-03-31","filed":"2020-07-09","accession":"0001104659-20-082265","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":21905,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-04-01","end":"2019-03-31","filed":"2020-07-09","accession":"0001104659-20-082265","form":"10-K"},"pretaxIncome":{"value":-1133870,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-04-01","end":"2019-03-31","filed":"2020-07-09","accession":"0001104659-20-082265","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":10719600.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -214.2230756406144; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -9.72841291986581

Calculation inputs: {"original":{"fcfTotal":{"value":-778295,"capex":{"accession":"0001144204-19-033853","end":"2018-03-31","filed":"2019-07-05","form":"10-K","start":"2017-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001144204-19-033853","end":"2018-03-31","filed":"2019-07-05","form":"10-K","start":"2017-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":494897,"tag":"Revenues","unit":"USD","start":"2017-04-01","end":"2018-03-31","filed":"2019-07-05","accession":"0001144204-19-033853","form":"10-K"},"netIncome":{"value":-9858972,"tag":"ProfitLoss","unit":"USD","start":"2017-04-01","end":"2018-03-31","filed":"2019-07-05","accession":"0001144204-19-033853","form":"10-K"},"operatingIncome":{"value":-9861846,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-04-01","end":"2018-03-31","filed":"2019-07-05","accession":"0001144204-19-033853","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 2017-03-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":9630669,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-03-31","filed":"2019-07-05","accession":"0001144204-19-033853","form":"10-K"},"openingCash":{"value":161292,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-03-31","filed":"2019-07-05","accession":"0001144204-19-033853","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 2017-03-31"},"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":14374082,"tag":"Assets","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-07-05","accession":"0001144204-19-033853","form":"10-K"},"closingCurrentLiabilities":{"value":1495412,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-07-05","accession":"0001144204-19-033853","form":"10-K"},"closingCapitalEmployed":{"value":12878670,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":12878670,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-07-05","accession":"0001144204-19-033853","form":"10-K"},"closingTotalEquity":{"value":12878670,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-03-31","filed":"2020-07-09","accession":"0001104659-20-082265","form":"10-K"},"closingCash":{"value":11141566,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-03-31","filed":"2020-07-09","accession":"0001104659-20-082265","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 2018-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-9858972,"tag":"NetIncomeLoss","unit":"USD","start":"2017-04-01","end":"2018-03-31","filed":"2019-07-05","accession":"0001144204-19-033853","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":0,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-04-01","end":"2018-03-31","filed":"2019-07-05","accession":"0001144204-19-033853","form":"10-K"},"pretaxIncome":{"value":-9858972,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-04-01","end":"2018-03-31","filed":"2019-07-05","accession":"0001144204-19-033853","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":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -157.26403675916401; cashConversion: Positive net income required; zero or negative denominator is unavailable; 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 2017-03-31

revenue: 1546127; operatingIncome: -2888197; netIncome: -5371504

revenue: 1896171; operatingIncome: -1989592; netIncome: -3680812

revenue: 4320031; operatingIncome: -4375528; netIncome: -4234214

revenue: 8082514; operatingIncome: -6140908; netIncome: -3790693

revenue: 11743218; operatingIncome: -11561988; netIncome: 2621747

revenue: 6167687; operatingIncome: -6011429; netIncome: -12662639

revenue: 15768015; operatingIncome: -5596938; netIncome: -9935803

revenue: 2921063; operatingIncome: -1042847; netIncome: -4542525

revenue: 494897; operatingIncome: -9861846; netIncome: -9858972