American Outdoor Brands, Inc. (AOUT)

revenue: 190536000; averageDilutedShares: 12587000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 12459004

revenue: 222322000; averageDilutedShares: 12806000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 12696356

revenue: 201099000; averageDilutedShares: 12967000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 12797865

revenue: 191209000; averageDilutedShares: 13372000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 13233151

revenue: 247526000; averageDilutedShares: 13930000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 13403326

revenue: 276687000; averageDilutedShares: 14225000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 14059440

revenue: 167379000; averageDilutedShares: 13975000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 177363000; averageDilutedShares: 13975000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

Calculation inputs: {"original":{"fcfTotal":{"value":4269000,"capex":{"accession":"0001808997-26-000031","end":"2026-04-30","filed":"2026-06-25","form":"10-K","start":"2025-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001808997-26-000031","end":"2026-04-30","filed":"2026-06-25","form":"10-K","start":"2025-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":190536000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-05-01","end":"2026-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","form":"10-K"},"netIncome":{"value":-9208000,"tag":"ProfitLoss","unit":"USD","start":"2025-05-01","end":"2026-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","form":"10-K"},"operatingIncome":{"value":-9000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-05-01","end":"2026-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","form":"10-K"},"openingAssets":{"value":246355000,"tag":"Assets","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","form":"10-K"},"openingCurrentLiabilities":{"value":36796000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","form":"10-K"},"openingCapitalEmployed":{"value":209559000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":177610000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","form":"10-K"},"openingTotalEquity":{"value":177610000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":68745000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","form":"10-K"},"openingCash":{"value":23423000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","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 2025-04-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","form":"10-K"},"openingCommonEquity":{"value":177610000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":226620000,"tag":"Assets","unit":"USD","start":null,"end":"2026-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","form":"10-K"},"closingCurrentLiabilities":{"value":29913000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","form":"10-K"},"closingCapitalEmployed":{"value":196707000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":165893000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","form":"10-K"},"closingTotalEquity":{"value":165893000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":60727000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","form":"10-K"},"closingCash":{"value":21436000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","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 2026-04-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2026-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","form":"10-K"},"closingCommonEquity":{"value":165893000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-9208000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-05-01","end":"2026-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":45000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-05-01","end":"2026-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","form":"10-K"},"pretaxIncome":{"value":-9163000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-05-01","end":"2026-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","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":203133000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":171751500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.240521476256456; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -4.430594733499726

Calculation inputs: {"original":{"fcfTotal":{"value":-1794000,"capex":{"accession":"0001808997-26-000031","end":"2025-04-30","filed":"2026-06-25","form":"10-K","start":"2024-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001808997-26-000031","end":"2025-04-30","filed":"2026-06-25","form":"10-K","start":"2024-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":222322000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-05-01","end":"2025-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","form":"10-K"},"netIncome":{"value":-77000,"tag":"ProfitLoss","unit":"USD","start":"2024-05-01","end":"2025-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","form":"10-K"},"operatingIncome":{"value":-154000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-05-01","end":"2025-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","form":"10-K"},"openingAssets":{"value":240597000,"tag":"Assets","unit":"USD","start":null,"end":"2024-04-30","filed":"2025-06-26","accession":"0001808997-25-000014","form":"10-K"},"openingCurrentLiabilities":{"value":29383000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-04-30","filed":"2025-06-26","accession":"0001808997-25-000014","form":"10-K"},"openingCapitalEmployed":{"value":211214000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":177925000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","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":62672000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-04-30","filed":"2025-06-26","accession":"0001808997-25-000014","form":"10-K"},"openingCash":{"value":29698000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-04-30","filed":"2025-06-26","accession":"0001808997-25-000014","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 2024-04-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-04-30","filed":"2025-06-26","accession":"0001808997-25-000014","form":"10-K"},"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":246355000,"tag":"Assets","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","form":"10-K"},"closingCurrentLiabilities":{"value":36796000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","form":"10-K"},"closingCapitalEmployed":{"value":209559000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":177610000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","form":"10-K"},"closingTotalEquity":{"value":177610000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":68745000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","form":"10-K"},"closingCash":{"value":23423000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","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 2025-04-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","form":"10-K"},"closingCommonEquity":{"value":177610000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-77000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-05-01","end":"2025-04-30","filed":"2025-06-26","accession":"0001808997-25-000014","form":"10-K"},"incomeTaxExpense":{"value":123000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-05-01","end":"2025-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","form":"10-K"},"pretaxIncome":{"value":46000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-05-01","end":"2025-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":210386500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-77000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-05-01","end":"2025-04-30","filed":"2025-06-26","accession":"0001808997-25-000014","form":"10-K"},"averageCommonEquity":{"value":177767500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":177925000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":177925000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-04-30","filed":"2025-06-26","accession":"0001808997-25-000014","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-04-30","filed":"2025-06-26","accession":"0001808997-25-000014","form":"10-K"},"closingCommonEquity":{"value":177610000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":177610000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-04-30","filed":"2025-06-26","accession":"0001808997-25-000014","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-04-30","filed":"2025-06-26","accession":"0001808997-25-000014","form":"10-K"}}}}; fcfMargin: -0.8069376849794443; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -0.0731986130288778

Calculation inputs: {"original":{"fcfTotal":{"value":19724000,"capex":{"accession":"0001808997-26-000031","end":"2024-04-30","filed":"2026-06-25","form":"10-K","start":"2023-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001808997-26-000031","end":"2024-04-30","filed":"2026-06-25","form":"10-K","start":"2023-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":201099000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-05-01","end":"2024-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","form":"10-K"},"netIncome":{"value":-12248000,"tag":"ProfitLoss","unit":"USD","start":"2023-05-01","end":"2024-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","form":"10-K"},"operatingIncome":{"value":-12497000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-05-01","end":"2024-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","form":"10-K"},"openingAssets":{"value":243587000,"tag":"Assets","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-06-27","accession":"0000950170-24-078463","form":"10-K"},"openingCurrentLiabilities":{"value":23002000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-06-27","accession":"0000950170-24-078463","form":"10-K"},"openingCapitalEmployed":{"value":220585000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":191864000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","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":51723000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-06-27","accession":"0000950170-24-078463","form":"10-K"},"openingCash":{"value":21950000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-06-27","accession":"0000950170-24-078463","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 2023-04-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-04-30","filed":"2024-06-27","accession":"0000950170-24-078463","form":"10-K"},"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":240597000,"tag":"Assets","unit":"USD","start":null,"end":"2024-04-30","filed":"2025-06-26","accession":"0001808997-25-000014","form":"10-K"},"closingCurrentLiabilities":{"value":29383000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-04-30","filed":"2025-06-26","accession":"0001808997-25-000014","form":"10-K"},"closingCapitalEmployed":{"value":211214000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":177925000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","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":62672000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-04-30","filed":"2025-06-26","accession":"0001808997-25-000014","form":"10-K"},"closingCash":{"value":29698000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-04-30","filed":"2025-06-26","accession":"0001808997-25-000014","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 2024-04-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-04-30","filed":"2025-06-26","accession":"0001808997-25-000014","form":"10-K"},"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":-12248000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-05-01","end":"2024-04-30","filed":"2025-06-26","accession":"0001808997-25-000014","form":"10-K"},"incomeTaxExpense":{"value":-70000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-05-01","end":"2024-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","form":"10-K"},"pretaxIncome":{"value":-12318000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-05-01","end":"2024-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","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":215899500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-12248000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-05-01","end":"2024-04-30","filed":"2024-06-27","accession":"0000950170-24-078463","form":"10-K"},"averageCommonEquity":{"value":184894500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":191864000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":191864000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-06-27","accession":"0000950170-24-078463","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-04-30","filed":"2024-06-27","accession":"0000950170-24-078463","form":"10-K"},"closingCommonEquity":{"value":177925000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":177925000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-04-30","filed":"2024-06-27","accession":"0000950170-24-078463","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-04-30","filed":"2024-06-27","accession":"0000950170-24-078463","form":"10-K"}}}}; fcfMargin: 9.808104465959552; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -5.788341334741396

Calculation inputs: {"original":{"fcfTotal":{"value":29405000,"capex":{"accession":"0001808997-25-000014","end":"2023-04-30","filed":"2025-06-26","form":"10-K","start":"2022-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001808997-25-000014","end":"2023-04-30","filed":"2025-06-26","form":"10-K","start":"2022-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":191209000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-05-01","end":"2023-04-30","filed":"2025-06-26","accession":"0001808997-25-000014","form":"10-K"},"netIncome":{"value":-12024000,"tag":"ProfitLoss","unit":"USD","start":"2022-05-01","end":"2023-04-30","filed":"2025-06-26","accession":"0001808997-25-000014","form":"10-K"},"operatingIncome":{"value":-12700000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-05-01","end":"2023-04-30","filed":"2025-06-26","accession":"0001808997-25-000014","form":"10-K"},"openingAssets":{"value":277840000,"tag":"Assets","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-28","accession":"0000950170-23-030394","form":"10-K"},"openingCurrentLiabilities":{"value":27005000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-28","accession":"0000950170-23-030394","form":"10-K"},"openingCapitalEmployed":{"value":250835000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":203031000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-04-30","filed":"2025-06-26","accession":"0001808997-25-000014","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":74809000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-28","accession":"0000950170-23-030394","form":"10-K"},"openingCash":{"value":19521000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-28","accession":"0000950170-23-030394","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 2022-04-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-04-30","filed":"2023-06-28","accession":"0000950170-23-030394","form":"10-K"},"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":243587000,"tag":"Assets","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-06-27","accession":"0000950170-24-078463","form":"10-K"},"closingCurrentLiabilities":{"value":23002000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-06-27","accession":"0000950170-24-078463","form":"10-K"},"closingCapitalEmployed":{"value":220585000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":191864000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-04-30","filed":"2026-06-25","accession":"0001808997-26-000031","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":51723000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-06-27","accession":"0000950170-24-078463","form":"10-K"},"closingCash":{"value":21950000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-06-27","accession":"0000950170-24-078463","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 2023-04-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-04-30","filed":"2024-06-27","accession":"0000950170-24-078463","form":"10-K"},"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":-12024000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-05-01","end":"2023-04-30","filed":"2025-06-26","accession":"0001808997-25-000014","form":"10-K"},"incomeTaxExpense":{"value":-249000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-05-01","end":"2023-04-30","filed":"2025-06-26","accession":"0001808997-25-000014","form":"10-K"},"pretaxIncome":{"value":-12273000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-05-01","end":"2023-04-30","filed":"2025-06-26","accession":"0001808997-25-000014","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":235710000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-12024000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-05-01","end":"2023-04-30","filed":"2023-06-28","accession":"0000950170-23-030394","form":"10-K"},"averageCommonEquity":{"value":197447500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":203031000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":203031000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-28","accession":"0000950170-23-030394","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-04-30","filed":"2023-06-28","accession":"0000950170-23-030394","form":"10-K"},"closingCommonEquity":{"value":191864000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":191864000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-04-30","filed":"2023-06-28","accession":"0000950170-23-030394","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-04-30","filed":"2023-06-28","accession":"0000950170-23-030394","form":"10-K"}}}}; fcfMargin: 15.378460218922749; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -5.387976751092444

Calculation inputs: {"original":{"fcfTotal":{"value":-21350000,"capex":{"accession":"0000950170-24-078463","end":"2022-04-30","filed":"2024-06-27","form":"10-K","start":"2021-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-24-078463","end":"2022-04-30","filed":"2024-06-27","form":"10-K","start":"2021-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":247526000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-05-01","end":"2022-04-30","filed":"2024-06-27","accession":"0000950170-24-078463","form":"10-K"},"netIncome":{"value":-64880000,"tag":"ProfitLoss","unit":"USD","start":"2021-05-01","end":"2022-04-30","filed":"2024-06-27","accession":"0000950170-24-078463","form":"10-K"},"operatingIncome":{"value":-56523000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-05-01","end":"2022-04-30","filed":"2024-06-27","accession":"0000950170-24-078463","form":"10-K"},"openingAssets":{"value":341263000,"tag":"Assets","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-07-14","accession":"0000950170-22-012698","form":"10-K"},"openingCurrentLiabilities":{"value":36342000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-07-14","accession":"0000950170-22-012698","form":"10-K"},"openingCapitalEmployed":{"value":304921000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":279905000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-04-30","filed":"2024-06-27","accession":"0000950170-24-078463","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":61358000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-07-14","accession":"0000950170-22-012698","form":"10-K"},"openingCash":{"value":60801000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-07-14","accession":"0000950170-22-012698","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 2021-04-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-04-30","filed":"2022-07-14","accession":"0000950170-22-012698","form":"10-K"},"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":277840000,"tag":"Assets","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-28","accession":"0000950170-23-030394","form":"10-K"},"closingCurrentLiabilities":{"value":27005000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-28","accession":"0000950170-23-030394","form":"10-K"},"closingCapitalEmployed":{"value":250835000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":203031000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-04-30","filed":"2025-06-26","accession":"0001808997-25-000014","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":74809000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-28","accession":"0000950170-23-030394","form":"10-K"},"closingCash":{"value":19521000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-28","accession":"0000950170-23-030394","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 2022-04-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-04-30","filed":"2023-06-28","accession":"0000950170-23-030394","form":"10-K"},"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":-64880000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-05-01","end":"2022-04-30","filed":"2024-06-27","accession":"0000950170-24-078463","form":"10-K"},"incomeTaxExpense":{"value":9344000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-05-01","end":"2022-04-30","filed":"2024-06-27","accession":"0000950170-24-078463","form":"10-K"},"pretaxIncome":{"value":-55536000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-05-01","end":"2022-04-30","filed":"2024-06-27","accession":"0000950170-24-078463","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":277878000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-64880000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-05-01","end":"2022-04-30","filed":"2022-07-14","accession":"0000950170-22-012698","form":"10-K"},"averageCommonEquity":{"value":241468000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":279905000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":279905000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-07-14","accession":"0000950170-22-012698","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-04-30","filed":"2022-07-14","accession":"0000950170-22-012698","form":"10-K"},"closingCommonEquity":{"value":203031000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":203031000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-04-30","filed":"2022-07-14","accession":"0000950170-22-012698","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-04-30","filed":"2022-07-14","accession":"0000950170-22-012698","form":"10-K"}}}}; fcfMargin: -8.625356528203097; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -20.34094098849135

Calculation inputs: {"original":{"fcfTotal":{"value":29697000,"capex":{"accession":"0000950170-23-030394","end":"2021-04-30","filed":"2023-06-28","form":"10-K","start":"2020-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-23-030394","end":"2021-04-30","filed":"2023-06-28","form":"10-K","start":"2020-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":276687000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-05-01","end":"2021-04-30","filed":"2023-06-28","accession":"0000950170-23-030394","form":"10-K"},"netIncome":{"value":18405000,"tag":"ProfitLoss","unit":"USD","start":"2020-05-01","end":"2021-04-30","filed":"2023-06-28","accession":"0000950170-23-030394","form":"10-K"},"operatingIncome":{"value":23495000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-05-01","end":"2021-04-30","filed":"2023-06-28","accession":"0000950170-23-030394","form":"10-K"},"openingAssets":{"value":248415000,"tag":"Assets","unit":"USD","start":null,"end":"2020-04-30","filed":"2021-07-15","accession":"0001564590-21-036740","form":"10-K"},"openingCurrentLiabilities":{"value":21381000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-04-30","filed":"2021-07-15","accession":"0001564590-21-036740","form":"10-K"},"openingCapitalEmployed":{"value":227034000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":224098000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-04-30","filed":"2023-06-28","accession":"0000950170-23-030394","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":24317000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-04-30","filed":"2021-07-15","accession":"0001564590-21-036740","form":"10-K"},"openingCash":{"value":234000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-04-30","filed":"2021-07-15","accession":"0001564590-21-036740","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 2020-04-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-04-30","filed":"2021-07-15","accession":"0001564590-21-036740","form":"10-K"},"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":341263000,"tag":"Assets","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-07-14","accession":"0000950170-22-012698","form":"10-K"},"closingCurrentLiabilities":{"value":36342000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-07-14","accession":"0000950170-22-012698","form":"10-K"},"closingCapitalEmployed":{"value":304921000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":279905000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-04-30","filed":"2024-06-27","accession":"0000950170-24-078463","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":61358000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-07-14","accession":"0000950170-22-012698","form":"10-K"},"closingCash":{"value":60801000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-07-14","accession":"0000950170-22-012698","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 2021-04-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-04-30","filed":"2022-07-14","accession":"0000950170-22-012698","form":"10-K"},"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":18405000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-05-01","end":"2021-04-30","filed":"2023-06-28","accession":"0000950170-23-030394","form":"10-K"},"incomeTaxExpense":{"value":5887000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-05-01","end":"2021-04-30","filed":"2023-06-28","accession":"0000950170-23-030394","form":"10-K"},"pretaxIncome":{"value":24292000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-05-01","end":"2021-04-30","filed":"2023-06-28","accession":"0000950170-23-030394","form":"10-K"},"effectiveTaxRate":{"value":0.24234315824139635,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":17801147.49711839,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":265977500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":18405000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-05-01","end":"2021-04-30","filed":"2021-07-15","accession":"0001564590-21-036740","form":"10-K"},"averageCommonEquity":{"value":252001500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":224098000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":224098000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-04-30","filed":"2021-07-15","accession":"0001564590-21-036740","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-04-30","filed":"2021-07-15","accession":"0001564590-21-036740","form":"10-K"},"closingCommonEquity":{"value":279905000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":279905000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-04-30","filed":"2021-07-15","accession":"0001564590-21-036740","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-04-30","filed":"2021-07-15","accession":"0001564590-21-036740","form":"10-K"}}}}; fcfMargin: 10.733066605948236; cashConversion: 161.3528932355338; roce: 8.8334539575716

Calculation inputs: {"original":{"fcfTotal":{"value":6967000,"capex":{"accession":"0000950170-22-012698","end":"2020-04-30","filed":"2022-07-14","form":"10-K","start":"2019-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-22-012698","end":"2020-04-30","filed":"2022-07-14","form":"10-K","start":"2019-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":167379000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-05-01","end":"2020-04-30","filed":"2022-07-14","accession":"0000950170-22-012698","form":"10-K"},"netIncome":{"value":-96201000,"tag":"ProfitLoss","unit":"USD","start":"2019-05-01","end":"2020-04-30","filed":"2022-07-14","accession":"0000950170-22-012698","form":"10-K"},"operatingIncome":{"value":-112796000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-05-01","end":"2020-04-30","filed":"2022-07-14","accession":"0000950170-22-012698","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 2019-04-30"},"openingParentEquity":{"value":324614000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-04-30","filed":"2022-07-14","accession":"0000950170-22-012698","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":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 2019-04-30"},"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":248415000,"tag":"Assets","unit":"USD","start":null,"end":"2020-04-30","filed":"2021-07-15","accession":"0001564590-21-036740","form":"10-K"},"closingCurrentLiabilities":{"value":21381000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-04-30","filed":"2021-07-15","accession":"0001564590-21-036740","form":"10-K"},"closingCapitalEmployed":{"value":227034000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":224098000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-04-30","filed":"2023-06-28","accession":"0000950170-23-030394","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":24317000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-04-30","filed":"2021-07-15","accession":"0001564590-21-036740","form":"10-K"},"closingCash":{"value":234000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-04-30","filed":"2021-07-15","accession":"0001564590-21-036740","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 2020-04-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-04-30","filed":"2021-07-15","accession":"0001564590-21-036740","form":"10-K"},"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":-96201000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-05-01","end":"2020-04-30","filed":"2022-07-14","accession":"0000950170-22-012698","form":"10-K"},"incomeTaxExpense":{"value":-11653000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-05-01","end":"2020-04-30","filed":"2022-07-14","accession":"0000950170-22-012698","form":"10-K"},"pretaxIncome":{"value":-107854000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-05-01","end":"2020-04-30","filed":"2022-07-14","accession":"0000950170-22-012698","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: 4.162409860257261; 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 2019-04-30

Calculation inputs: {"original":{"fcfTotal":{"value":1924000,"capex":{"accession":"0001564590-21-036740","end":"2019-04-30","filed":"2021-07-15","form":"10-K","start":"2018-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-21-036740","end":"2019-04-30","filed":"2021-07-15","form":"10-K","start":"2018-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":177363000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-05-01","end":"2019-04-30","filed":"2021-07-15","accession":"0001564590-21-036740","form":"10-K"},"netIncome":{"value":-9521000,"tag":"ProfitLoss","unit":"USD","start":"2018-05-01","end":"2019-04-30","filed":"2021-07-15","accession":"0001564590-21-036740","form":"10-K"},"operatingIncome":{"value":-14065000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-05-01","end":"2019-04-30","filed":"2021-07-15","accession":"0001564590-21-036740","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 2018-04-30"},"openingParentEquity":{"value":331335000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-04-30","filed":"2021-07-15","accession":"0001564590-21-036740","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":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 2018-04-30"},"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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-04-30"},"closingParentEquity":{"value":324614000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-04-30","filed":"2022-07-14","accession":"0000950170-22-012698","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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 2019-04-30"},"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":-9521000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-05-01","end":"2019-04-30","filed":"2021-07-15","accession":"0001564590-21-036740","form":"10-K"},"incomeTaxExpense":{"value":734000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-05-01","end":"2019-04-30","filed":"2021-07-15","accession":"0001564590-21-036740","form":"10-K"},"pretaxIncome":{"value":-8787000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-05-01","end":"2019-04-30","filed":"2021-07-15","accession":"0001564590-21-036740","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: 1.0847809295061541; 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, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-04-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-04-30

revenue: 190536000; operatingIncome: -9000000; netIncome: -9208000

revenue: 222322000; operatingIncome: -154000; netIncome: -77000

revenue: 201099000; operatingIncome: -12497000; netIncome: -12248000

revenue: 191209000; operatingIncome: -12700000; netIncome: -12024000

revenue: 247526000; operatingIncome: -56523000; netIncome: -64880000

revenue: 276687000; operatingIncome: 23495000; netIncome: 18405000

revenue: 167379000; operatingIncome: -112796000; netIncome: -96201000

revenue: 177363000; operatingIncome: -14065000; netIncome: -9521000