ACCURAY INC (ARAY)

revenue: 401947000; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 119433440

revenue: 458505000; averageDilutedShares: 102768000; totalDebt: Borrowing components do not come from the same filing; periodEndShares: 112643852

revenue: 446551000; averageDilutedShares: 98272000; totalDebt: Borrowing components do not come from the same filing; periodEndShares: 100194932

revenue: 447605000; averageDilutedShares: 94884000; totalDebt: 183004000; periodEndShares: 96534609

revenue: 429909000; averageDilutedShares: 92095000; totalDebt: 189033000; periodEndShares: 93499500

revenue: 396289000; averageDilutedShares: 92031000; totalDebt: Borrowing components do not come from the same filing; periodEndShares: 90821661

revenue: 382928000; averageDilutedShares: 90623000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 91178108

revenue: 418785000; averageDilutedShares: 87465000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 88521511

revenue: 404897000; averageDilutedShares: 84893000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 86129256

revenue: 383414000; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 83739804

revenue: 398800000; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 81378208

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 79477838

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 77178365

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 73281000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 74587231

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 70887000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 71864268

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 60085000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 70059819

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 60191000; 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":-12842000,"capex":{"accession":"0001437749-26-029098","end":"2026-06-30","filed":"2026-08-27","form":"10-K","start":"2025-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-26-029098","end":"2026-06-30","filed":"2026-08-27","form":"10-K","start":"2025-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":401947000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-27","accession":"0001437749-26-029098","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-26442000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-27","accession":"0001437749-26-029098","form":"10-K"},"openingAssets":{"value":470239000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-27","accession":"0001437749-26-029098","form":"10-K"},"openingCurrentLiabilities":{"value":192579000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-27","accession":"0001437749-26-029098","form":"10-K"},"openingCapitalEmployed":{"value":277660000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":81169000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-27","accession":"0001437749-26-029098","form":"10-K"},"openingTotalEquity":{"value":81169000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":389070000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-27","accession":"0001437749-26-029098","form":"10-K"},"openingCash":{"value":57416000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-27","accession":"0001437749-26-029098","form":"10-K"},"openingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-06-30"},"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":443676000,"tag":"Assets","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-27","accession":"0001437749-26-029098","form":"10-K"},"closingCurrentLiabilities":{"value":191405000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-27","accession":"0001437749-26-029098","form":"10-K"},"closingCapitalEmployed":{"value":252271000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":41699000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-27","accession":"0001437749-26-029098","form":"10-K"},"closingTotalEquity":{"value":41699000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":401977000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-27","accession":"0001437749-26-029098","form":"10-K"},"closingCash":{"value":40623000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-27","accession":"0001437749-26-029098","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 2026-06-30"},"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":-49194000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-27","accession":"0001437749-26-029098","form":"10-K"},"incomeTaxExpense":{"value":1946000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-27","accession":"0001437749-26-029098","form":"10-K"},"pretaxIncome":{"value":-47248000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-27","accession":"0001437749-26-029098","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":264965500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -3.194948587749131; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: -9.979412414069001

Calculation inputs: {"original":{"fcfTotal":{"value":-1412000,"capex":{"accession":"0001437749-26-029098","end":"2025-06-30","filed":"2026-08-27","form":"10-K","start":"2024-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-26-029098","end":"2025-06-30","filed":"2026-08-27","form":"10-K","start":"2024-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":458505000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-27","accession":"0001437749-26-029098","form":"10-K"},"netIncome":{"value":-1591000,"tag":"ProfitLoss","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2025-08-28","accession":"0001193125-25-191242","form":"10-K"},"operatingIncome":{"value":7839000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-27","accession":"0001437749-26-029098","form":"10-K"},"openingAssets":{"value":468627000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-02-17","accession":"0001437749-26-004219","form":"10-K/A"},"openingCurrentLiabilities":{"value":195267000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-02-17","accession":"0001437749-26-004219","form":"10-K/A"},"openingCapitalEmployed":{"value":273360000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":45084000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-08-27","accession":"0001437749-26-029098","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":423543000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-02-17","accession":"0001437749-26-004219","form":"10-K/A"},"openingCash":{"value":68570000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-02-17","accession":"0001437749-26-004219","form":"10-K/A"},"openingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-06-30","filed":"2024-09-19","accession":"0000950170-24-108118","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":470239000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-27","accession":"0001437749-26-029098","form":"10-K"},"closingCurrentLiabilities":{"value":192579000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-27","accession":"0001437749-26-029098","form":"10-K"},"closingCapitalEmployed":{"value":277660000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":81169000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-27","accession":"0001437749-26-029098","form":"10-K"},"closingTotalEquity":{"value":81169000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":389070000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-27","accession":"0001437749-26-029098","form":"10-K"},"closingCash":{"value":57416000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-27","accession":"0001437749-26-029098","form":"10-K"},"closingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-06-30"},"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":-1591000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-27","accession":"0001437749-26-029098","form":"10-K"},"incomeTaxExpense":{"value":2725000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-27","accession":"0001437749-26-029098","form":"10-K"},"pretaxIncome":{"value":1134000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-27","accession":"0001437749-26-029098","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":275510000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.30795738323464306; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 2.8452687742731664

Calculation inputs: {"original":{"fcfTotal":{"value":-15505000,"capex":{"accession":"0001437749-26-004219","end":"2024-06-30","filed":"2026-02-17","form":"10-K/A","start":"2023-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-26-004219","end":"2024-06-30","filed":"2026-02-17","form":"10-K/A","start":"2023-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":446551000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-02-17","accession":"0001437749-26-004219","form":"10-K/A"},"netIncome":{"value":-15545000,"tag":"ProfitLoss","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2025-08-28","accession":"0001193125-25-191242","form":"10-K"},"operatingIncome":{"value":504000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-02-17","accession":"0001437749-26-004219","form":"10-K/A"},"openingAssets":{"value":479214000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-09-19","accession":"0000950170-24-108118","form":"10-K"},"openingCurrentLiabilities":{"value":198637000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-09-19","accession":"0000950170-24-108118","form":"10-K"},"openingCapitalEmployed":{"value":280577000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":53659000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-30","filed":"2026-02-17","accession":"0001437749-26-004219","form":"10-K/A"},"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":425555000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-09-19","accession":"0000950170-24-108118","form":"10-K"},"openingCash":{"value":89402000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-09-19","accession":"0000950170-24-108118","form":"10-K"},"openingBorrowings":{"value":183004000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-09-19","accession":"0000950170-24-108118","form":"10-K","reportedValue":5721000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-09-19","accession":"0000950170-24-108118","form":"10-K","reportedValue":171562000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-09-19","accession":"0000950170-24-108118","form":"10-K","reportedValue":5721000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-06-30","filed":"2024-09-19","accession":"0000950170-24-108118","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":468627000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-02-17","accession":"0001437749-26-004219","form":"10-K/A"},"closingCurrentLiabilities":{"value":195267000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-02-17","accession":"0001437749-26-004219","form":"10-K/A"},"closingCapitalEmployed":{"value":273360000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":45084000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-08-27","accession":"0001437749-26-029098","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":423543000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-02-17","accession":"0001437749-26-004219","form":"10-K/A"},"closingCash":{"value":68570000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-02-17","accession":"0001437749-26-004219","form":"10-K/A"},"closingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-06-30","filed":"2024-09-19","accession":"0000950170-24-108118","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":-15545000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-02-17","accession":"0001437749-26-004219","form":"10-K/A"},"incomeTaxExpense":{"value":3725000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-02-17","accession":"0001437749-26-004219","form":"10-K/A"},"pretaxIncome":{"value":-11820000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-02-17","accession":"0001437749-26-004219","form":"10-K/A"},"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":276968500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -3.472167792704529; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 0.18197015184037174

Calculation inputs: {"original":{"fcfTotal":{"value":2925000,"capex":{"accession":"0000950170-24-108118","end":"2023-06-30","filed":"2024-09-19","form":"10-K","start":"2022-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-24-108118","end":"2023-06-30","filed":"2024-09-19","form":"10-K","start":"2022-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":447605000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2024-09-19","accession":"0000950170-24-108118","form":"10-K"},"netIncome":{"value":-9280000,"tag":"ProfitLoss","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2024-09-19","accession":"0000950170-24-108118","form":"10-K"},"operatingIncome":{"value":2382000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2024-09-19","accession":"0000950170-24-108118","form":"10-K"},"openingAssets":{"value":472849000,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-09-07","accession":"0000950170-23-047052","form":"10-K"},"openingCurrentLiabilities":{"value":208858000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-09-07","accession":"0000950170-23-047052","form":"10-K"},"openingCapitalEmployed":{"value":263991000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":53189000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-06-30","filed":"2024-09-19","accession":"0000950170-24-108118","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":419660000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-09-07","accession":"0000950170-23-047052","form":"10-K"},"openingCash":{"value":88737000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-09-07","accession":"0000950170-23-047052","form":"10-K"},"openingBorrowings":{"value":189033000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-09-07","accession":"0000950170-23-047052","form":"10-K","reportedValue":8563000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-09-07","accession":"0000950170-23-047052","form":"10-K","reportedValue":171907000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-09-07","accession":"0000950170-23-047052","form":"10-K","reportedValue":8563000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-06-30","filed":"2023-09-07","accession":"0000950170-23-047052","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":479214000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-09-19","accession":"0000950170-24-108118","form":"10-K"},"closingCurrentLiabilities":{"value":198637000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-09-19","accession":"0000950170-24-108118","form":"10-K"},"closingCapitalEmployed":{"value":280577000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":53659000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-30","filed":"2026-02-17","accession":"0001437749-26-004219","form":"10-K/A"},"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":425555000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-09-19","accession":"0000950170-24-108118","form":"10-K"},"closingCash":{"value":89402000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-09-19","accession":"0000950170-24-108118","form":"10-K"},"closingBorrowings":{"value":183004000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-09-19","accession":"0000950170-24-108118","form":"10-K","reportedValue":5721000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-09-19","accession":"0000950170-24-108118","form":"10-K","reportedValue":171562000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-09-19","accession":"0000950170-24-108118","form":"10-K","reportedValue":5721000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-06-30","filed":"2024-09-19","accession":"0000950170-24-108118","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-9280000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2024-09-19","accession":"0000950170-24-108118","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2492000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2024-09-19","accession":"0000950170-24-108118","form":"10-K"},"pretaxIncome":{"value":-6788000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2024-09-19","accession":"0000950170-24-108118","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":272284000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.6534779548932653; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 0.8748218771576737

Calculation inputs: {"original":{"fcfTotal":{"value":-7117000,"capex":{"accession":"0000950170-24-108118","end":"2022-06-30","filed":"2024-09-19","form":"10-K","start":"2021-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-24-108118","end":"2022-06-30","filed":"2024-09-19","form":"10-K","start":"2021-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":429909000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-09-19","accession":"0000950170-24-108118","form":"10-K"},"netIncome":{"value":-5347000,"tag":"ProfitLoss","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-09-19","accession":"0000950170-24-108118","form":"10-K"},"operatingIncome":{"value":8148000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-09-19","accession":"0000950170-24-108118","form":"10-K"},"openingAssets":{"value":480098000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-17","accession":"0000950170-22-017550","form":"10-K"},"openingCurrentLiabilities":{"value":192359000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-17","accession":"0000950170-22-017550","form":"10-K"},"openingCapitalEmployed":{"value":287739000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":68840000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-30","filed":"2024-09-19","accession":"0000950170-24-108118","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":411258000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-17","accession":"0000950170-22-017550","form":"10-K"},"openingCash":{"value":116369000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-17","accession":"0000950170-22-017550","form":"10-K"},"openingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-06-30","filed":"2022-08-17","accession":"0000950170-22-017550","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":472849000,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-09-07","accession":"0000950170-23-047052","form":"10-K"},"closingCurrentLiabilities":{"value":208858000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-09-07","accession":"0000950170-23-047052","form":"10-K"},"closingCapitalEmployed":{"value":263991000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":53189000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-06-30","filed":"2024-09-19","accession":"0000950170-24-108118","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":419660000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-09-07","accession":"0000950170-23-047052","form":"10-K"},"closingCash":{"value":88737000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-09-07","accession":"0000950170-23-047052","form":"10-K"},"closingBorrowings":{"value":189033000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-09-07","accession":"0000950170-23-047052","form":"10-K","reportedValue":8563000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-09-07","accession":"0000950170-23-047052","form":"10-K","reportedValue":171907000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-09-07","accession":"0000950170-23-047052","form":"10-K","reportedValue":8563000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-06-30","filed":"2023-09-07","accession":"0000950170-23-047052","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-5347000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-09-19","accession":"0000950170-24-108118","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":3345000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-09-19","accession":"0000950170-24-108118","form":"10-K"},"pretaxIncome":{"value":-2002000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-09-19","accession":"0000950170-24-108118","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":275865000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -1.6554666220060525; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 2.953618617802186

Calculation inputs: {"original":{"fcfTotal":{"value":36192000,"capex":{"accession":"0000950170-23-047052","end":"2021-06-30","filed":"2023-09-07","form":"10-K","start":"2020-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-23-047052","end":"2021-06-30","filed":"2023-09-07","form":"10-K","start":"2020-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":396289000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-09-07","accession":"0000950170-23-047052","form":"10-K"},"netIncome":{"value":-6311000,"tag":"ProfitLoss","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-09-07","accession":"0000950170-23-047052","form":"10-K"},"operatingIncome":{"value":22235000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-09-07","accession":"0000950170-23-047052","form":"10-K"},"openingAssets":{"value":490927000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-17","accession":"0001564590-21-044920","form":"10-K"},"openingCurrentLiabilities":{"value":182271000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-17","accession":"0001564590-21-044920","form":"10-K"},"openingCapitalEmployed":{"value":308656000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":63635000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-30","filed":"2023-09-07","accession":"0000950170-23-047052","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":427292000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-17","accession":"0001564590-21-044920","form":"10-K"},"openingCash":{"value":107577000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-17","accession":"0001564590-21-044920","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 2020-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-06-30","filed":"2021-08-17","accession":"0001564590-21-044920","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":480098000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-17","accession":"0000950170-22-017550","form":"10-K"},"closingCurrentLiabilities":{"value":192359000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-17","accession":"0000950170-22-017550","form":"10-K"},"closingCapitalEmployed":{"value":287739000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":68840000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-30","filed":"2024-09-19","accession":"0000950170-24-108118","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":411258000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-17","accession":"0000950170-22-017550","form":"10-K"},"closingCash":{"value":116369000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-17","accession":"0000950170-22-017550","form":"10-K"},"closingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-06-30","filed":"2022-08-17","accession":"0000950170-22-017550","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-6311000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-09-07","accession":"0000950170-23-047052","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1752000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-09-07","accession":"0000950170-23-047052","form":"10-K"},"pretaxIncome":{"value":-4559000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-09-07","accession":"0000950170-23-047052","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":298197500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 9.132728892298298; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 7.456467609554071

Calculation inputs: {"original":{"fcfTotal":{"value":-5027000,"capex":{"accession":"0000950170-22-017550","end":"2020-06-30","filed":"2022-08-17","form":"10-K","start":"2019-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-22-017550","end":"2020-06-30","filed":"2022-08-17","form":"10-K","start":"2019-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":382928000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-17","accession":"0000950170-22-017550","form":"10-K"},"netIncome":{"value":3827000,"tag":"ProfitLoss","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-17","accession":"0000950170-22-017550","form":"10-K"},"operatingIncome":{"value":12539000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-17","accession":"0000950170-22-017550","form":"10-K"},"openingAssets":{"value":438181000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-25","accession":"0001564590-20-041201","form":"10-K"},"openingCurrentLiabilities":{"value":192181000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-25","accession":"0001564590-20-041201","form":"10-K"},"openingCapitalEmployed":{"value":246000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":49871000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2022-08-17","accession":"0000950170-22-017550","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":388310000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-25","accession":"0001564590-20-041201","form":"10-K"},"openingCash":{"value":76798000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-25","accession":"0001564590-20-041201","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 2019-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-06-30","filed":"2020-08-25","accession":"0001564590-20-041201","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":490927000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-17","accession":"0001564590-21-044920","form":"10-K"},"closingCurrentLiabilities":{"value":182271000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-17","accession":"0001564590-21-044920","form":"10-K"},"closingCapitalEmployed":{"value":308656000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":63635000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-30","filed":"2023-09-07","accession":"0000950170-23-047052","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":427292000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-17","accession":"0001564590-21-044920","form":"10-K"},"closingCash":{"value":107577000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-17","accession":"0001564590-21-044920","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 2020-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-06-30","filed":"2021-08-17","accession":"0001564590-21-044920","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":3827000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-17","accession":"0000950170-22-017550","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1863000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-17","accession":"0000950170-22-017550","form":"10-K"},"pretaxIncome":{"value":5690000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-17","accession":"0000950170-22-017550","form":"10-K"},"effectiveTaxRate":{"value":0.3274165202108963,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":8433524.253075572,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":277328000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -1.3127794258972967; cashConversion: -131.35615364515286; roce: 4.521360987711303

Calculation inputs: {"original":{"fcfTotal":{"value":-33952000,"capex":{"accession":"0001564590-21-044920","end":"2019-06-30","filed":"2021-08-17","form":"10-K","start":"2018-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-21-044920","end":"2019-06-30","filed":"2021-08-17","form":"10-K","start":"2018-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":418785000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-17","accession":"0001564590-21-044920","form":"10-K"},"netIncome":{"value":-16430000,"tag":"ProfitLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-17","accession":"0001564590-21-044920","form":"10-K"},"operatingIncome":{"value":583000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-17","accession":"0001564590-21-044920","form":"10-K"},"openingAssets":{"value":378727000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-23","accession":"0001564590-19-032909","form":"10-K"},"openingCurrentLiabilities":{"value":169434000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-23","accession":"0001564590-19-032909","form":"10-K"},"openingCapitalEmployed":{"value":209293000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":48632000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2021-08-17","accession":"0001564590-21-044920","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":330095000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-23","accession":"0001564590-19-032909","form":"10-K"},"openingCash":{"value":83083000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-23","accession":"0001564590-19-032909","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 2018-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-06-30","filed":"2019-08-23","accession":"0001564590-19-032909","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":438181000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-25","accession":"0001564590-20-041201","form":"10-K"},"closingCurrentLiabilities":{"value":192181000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-25","accession":"0001564590-20-041201","form":"10-K"},"closingCapitalEmployed":{"value":246000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":49871000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2022-08-17","accession":"0000950170-22-017550","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":388310000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-25","accession":"0001564590-20-041201","form":"10-K"},"closingCash":{"value":76798000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-25","accession":"0001564590-20-041201","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 2019-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-06-30","filed":"2020-08-25","accession":"0001564590-20-041201","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-16430000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-17","accession":"0001564590-21-044920","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2086000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-17","accession":"0001564590-21-044920","form":"10-K"},"pretaxIncome":{"value":-14344000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-17","accession":"0001564590-21-044920","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":227646500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -8.107262676552407; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 0.256098819880824

Calculation inputs: {"original":{"fcfTotal":{"value":12055000,"capex":{"accession":"0001564590-20-041201","end":"2018-06-30","filed":"2020-08-25","form":"10-K","start":"2017-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-20-041201","end":"2018-06-30","filed":"2020-08-25","form":"10-K","start":"2017-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":404897000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-25","accession":"0001564590-20-041201","form":"10-K"},"netIncome":{"value":-23899000,"tag":"ProfitLoss","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-25","accession":"0001564590-20-041201","form":"10-K"},"operatingIncome":{"value":-3797000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-25","accession":"0001564590-20-041201","form":"10-K"},"openingAssets":{"value":406464000,"tag":"Assets","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-24","accession":"0001564590-18-022303","form":"10-K"},"openingCurrentLiabilities":{"value":284492000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-24","accession":"0001564590-18-022303","form":"10-K"},"openingCapitalEmployed":{"value":121972000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":46533000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-06-30","filed":"2020-08-25","accession":"0001564590-20-041201","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":359931000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-24","accession":"0001564590-18-022303","form":"10-K"},"openingCash":{"value":72084000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-24","accession":"0001564590-18-022303","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 2017-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-06-30","filed":"2018-08-24","accession":"0001564590-18-022303","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":378727000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-23","accession":"0001564590-19-032909","form":"10-K"},"closingCurrentLiabilities":{"value":169434000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-23","accession":"0001564590-19-032909","form":"10-K"},"closingCapitalEmployed":{"value":209293000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":48632000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2021-08-17","accession":"0001564590-21-044920","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":330095000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-23","accession":"0001564590-19-032909","form":"10-K"},"closingCash":{"value":83083000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-23","accession":"0001564590-19-032909","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 2018-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-06-30","filed":"2019-08-23","accession":"0001564590-19-032909","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-23899000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-25","accession":"0001564590-20-041201","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":878000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-25","accession":"0001564590-20-041201","form":"10-K"},"pretaxIncome":{"value":-23021000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-25","accession":"0001564590-20-041201","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":165632500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.977300399854778; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -2.292424493985178

Calculation inputs: {"original":{"fcfTotal":{"value":-5411000,"capex":{"accession":"0001564590-19-032909","end":"2017-06-30","filed":"2019-08-23","form":"10-K","start":"2016-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-19-032909","end":"2017-06-30","filed":"2019-08-23","form":"10-K","start":"2016-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":383414000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-23","accession":"0001564590-19-032909","form":"10-K"},"netIncome":{"value":-29579000,"tag":"ProfitLoss","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-23","accession":"0001564590-19-032909","form":"10-K"},"operatingIncome":{"value":-9823000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-23","accession":"0001564590-19-032909","form":"10-K"},"openingAssets":{"value":469033000,"tag":"Assets","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-25","accession":"0001047469-17-005403","form":"10-K"},"openingCurrentLiabilities":{"value":210212000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-25","accession":"0001047469-17-005403","form":"10-K"},"openingCapitalEmployed":{"value":258821000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":59660000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-06-30","filed":"2019-08-23","accession":"0001564590-19-032909","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":409373000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-25","accession":"0001047469-17-005403","form":"10-K"},"openingCash":{"value":119771000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-25","accession":"0001047469-17-005403","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 2016-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-06-30","filed":"2017-08-25","accession":"0001047469-17-005403","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":406464000,"tag":"Assets","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-24","accession":"0001564590-18-022303","form":"10-K"},"closingCurrentLiabilities":{"value":284492000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-24","accession":"0001564590-18-022303","form":"10-K"},"closingCapitalEmployed":{"value":121972000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":46533000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-06-30","filed":"2020-08-25","accession":"0001564590-20-041201","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":359931000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-24","accession":"0001564590-18-022303","form":"10-K"},"closingCash":{"value":72084000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-24","accession":"0001564590-18-022303","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 2017-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-06-30","filed":"2018-08-24","accession":"0001564590-18-022303","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":-29579000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2017-08-25","accession":"0001047469-17-005403","form":"10-K"},"incomeTaxExpense":{"value":1038000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-23","accession":"0001564590-19-032909","form":"10-K"},"pretaxIncome":{"value":-28541000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-23","accession":"0001564590-19-032909","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":190396500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-29579000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2017-08-25","accession":"0001047469-17-005403","form":"10-K"},"averageCommonEquity":{"value":53096500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":59660000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":59660000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-25","accession":"0001047469-17-005403","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-06-30","filed":"2017-08-25","accession":"0001047469-17-005403","form":"10-K"},"closingCommonEquity":{"value":46533000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":46533000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-06-30","filed":"2017-08-25","accession":"0001047469-17-005403","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-06-30","filed":"2017-08-25","accession":"0001047469-17-005403","form":"10-K"}}}}; fcfMargin: -1.4112682374665504; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -5.159233494313184

Calculation inputs: {"original":{"fcfTotal":{"value":22859000,"capex":{"accession":"0001564590-18-022303","end":"2016-06-30","filed":"2018-08-24","form":"10-K","start":"2015-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-18-022303","end":"2016-06-30","filed":"2018-08-24","form":"10-K","start":"2015-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":398800000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-24","accession":"0001564590-18-022303","form":"10-K"},"netIncome":{"value":-25504000,"tag":"ProfitLoss","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2017-08-25","accession":"0001047469-17-005403","form":"10-K"},"operatingIncome":{"value":-4873000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-24","accession":"0001564590-18-022303","form":"10-K"},"openingAssets":{"value":466773000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-24","accession":"0001047469-16-015108","form":"10-K"},"openingCurrentLiabilities":{"value":169915000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-24","accession":"0001047469-16-015108","form":"10-K"},"openingCapitalEmployed":{"value":296858000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":75780000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-24","accession":"0001047469-16-015108","form":"10-K"},"openingTotalEquity":{"value":75780000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":390993000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-24","accession":"0001047469-16-015108","form":"10-K"},"openingCash":{"value":79551000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-24","accession":"0001047469-16-015108","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 2015-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-06-30","filed":"2016-08-24","accession":"0001047469-16-015108","form":"10-K"},"openingCommonEquity":{"value":75780000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":469033000,"tag":"Assets","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-25","accession":"0001047469-17-005403","form":"10-K"},"closingCurrentLiabilities":{"value":210212000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-25","accession":"0001047469-17-005403","form":"10-K"},"closingCapitalEmployed":{"value":258821000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":59660000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-06-30","filed":"2019-08-23","accession":"0001564590-19-032909","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":409373000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-25","accession":"0001047469-17-005403","form":"10-K"},"closingCash":{"value":119771000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-25","accession":"0001047469-17-005403","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 2016-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-06-30","filed":"2017-08-25","accession":"0001047469-17-005403","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":-25504000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2017-08-25","accession":"0001047469-17-005403","form":"10-K"},"incomeTaxExpense":{"value":2336000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-24","accession":"0001564590-18-022303","form":"10-K"},"pretaxIncome":{"value":-23168000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-24","accession":"0001564590-18-022303","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":277839500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-25504000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2016-08-24","accession":"0001047469-16-015108","form":"10-K"},"averageCommonEquity":{"value":67720000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":75780000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":75780000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-24","accession":"0001047469-16-015108","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-06-30","filed":"2016-08-24","accession":"0001047469-16-015108","form":"10-K"},"closingCommonEquity":{"value":59660000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":59660000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-06-30","filed":"2016-08-24","accession":"0001047469-16-015108","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-06-30","filed":"2016-08-24","accession":"0001047469-16-015108","form":"10-K"}}}}; fcfMargin: 5.731945837512538; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -1.7538902855785445

Calculation inputs: {"original":{"fcfTotal":{"value":-24854000,"capex":{"accession":"0001047469-17-005403","end":"2015-06-30","filed":"2017-08-25","form":"10-K","start":"2014-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-17-005403","end":"2015-06-30","filed":"2017-08-25","form":"10-K","start":"2014-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":-40209000,"tag":"ProfitLoss","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-25","accession":"0001047469-17-005403","form":"10-K"},"operatingIncome":{"value":-19169000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-25","accession":"0001047469-17-005403","form":"10-K"},"openingAssets":{"value":495188000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-28","accession":"0001047469-15-007028","form":"10-K"},"openingCurrentLiabilities":{"value":184569000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-28","accession":"0001047469-15-007028","form":"10-K"},"openingCapitalEmployed":{"value":310619000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":98548000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-28","accession":"0001047469-15-007028","form":"10-K"},"openingTotalEquity":{"value":98548000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":396640000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-28","accession":"0001047469-15-007028","form":"10-K"},"openingCash":{"value":92346000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-30","filed":"2016-08-24","accession":"0001047469-16-015108","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 2014-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-06-30","filed":"2015-08-28","accession":"0001047469-15-007028","form":"10-K"},"openingCommonEquity":{"value":98548000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":466773000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-24","accession":"0001047469-16-015108","form":"10-K"},"closingCurrentLiabilities":{"value":169915000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-24","accession":"0001047469-16-015108","form":"10-K"},"closingCapitalEmployed":{"value":296858000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":75780000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-24","accession":"0001047469-16-015108","form":"10-K"},"closingTotalEquity":{"value":75780000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":390993000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-24","accession":"0001047469-16-015108","form":"10-K"},"closingCash":{"value":79551000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-24","accession":"0001047469-16-015108","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 2015-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-06-30","filed":"2016-08-24","accession":"0001047469-16-015108","form":"10-K"},"closingCommonEquity":{"value":75780000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-40209000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-25","accession":"0001047469-17-005403","form":"10-K"},"incomeTaxExpense":{"value":2419000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-25","accession":"0001047469-17-005403","form":"10-K"},"pretaxIncome":{"value":-37790000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-25","accession":"0001047469-17-005403","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":303738500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":87164000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -6.311020828772119

Calculation inputs: {"original":{"fcfTotal":{"value":-11585000,"capex":{"accession":"0001047469-16-015108","end":"2014-06-30","filed":"2016-08-24","form":"10-K","start":"2013-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-16-015108","end":"2014-06-30","filed":"2016-08-24","form":"10-K","start":"2013-07-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":-35448000,"tag":"ProfitLoss","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2015-08-28","accession":"0001047469-15-007028","form":"10-K"},"operatingIncome":{"value":-18144000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-24","accession":"0001047469-16-015108","form":"10-K"},"openingAssets":{"value":475929000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-29","accession":"0001047469-14-007280","form":"10-K"},"openingCurrentLiabilities":{"value":155859000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-29","accession":"0001047469-14-007280","form":"10-K"},"openingCapitalEmployed":{"value":320070000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":106835000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-30","filed":"2015-08-28","accession":"0001047469-15-007028","form":"10-K"},"openingTotalEquity":{"value":106835000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-06-30","filed":"2013-08-29","accession":"0001047469-13-008757","form":"10-K"},"openingCash":{"value":73313000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-08-24","accession":"0001047469-16-015108","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 2013-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-06-30","filed":"2014-08-29","accession":"0001047469-14-007280","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":495188000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-28","accession":"0001047469-15-007028","form":"10-K"},"closingCurrentLiabilities":{"value":184569000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-28","accession":"0001047469-15-007028","form":"10-K"},"closingCapitalEmployed":{"value":310619000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":98548000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-28","accession":"0001047469-15-007028","form":"10-K"},"closingTotalEquity":{"value":98548000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":396640000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-28","accession":"0001047469-15-007028","form":"10-K"},"closingCash":{"value":92346000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-30","filed":"2016-08-24","accession":"0001047469-16-015108","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 2014-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-06-30","filed":"2015-08-28","accession":"0001047469-15-007028","form":"10-K"},"closingCommonEquity":{"value":98548000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-35448000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-24","accession":"0001047469-16-015108","form":"10-K"},"incomeTaxExpense":{"value":3088000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-24","accession":"0001047469-16-015108","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":315344500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-35448000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2014-08-29","accession":"0001047469-14-007280","form":"10-K"},"averageCommonEquity":{"value":102691500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":106835000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":106835000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-29","accession":"0001047469-14-007280","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-06-30","filed":"2014-08-29","accession":"0001047469-14-007280","form":"10-K"},"closingCommonEquity":{"value":98548000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":98548000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-30","filed":"2014-08-29","accession":"0001047469-14-007280","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-06-30","filed":"2014-08-29","accession":"0001047469-14-007280","form":"10-K"}}}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -5.753707453277289

Calculation inputs: {"original":{"fcfTotal":{"value":-81303000,"capex":{"accession":"0001047469-15-007028","end":"2013-06-30","filed":"2015-08-28","form":"10-K","start":"2012-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-15-007028","end":"2013-06-30","filed":"2015-08-28","form":"10-K","start":"2012-07-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":-116508000,"tag":"ProfitLoss","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-08-28","accession":"0001047469-15-007028","form":"10-K"},"operatingIncome":{"value":-80655000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-08-28","accession":"0001047469-15-007028","form":"10-K"},"openingAssets":{"value":473170000,"tag":"Assets","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-08-29","accession":"0001047469-13-008757","form":"10-K"},"openingCurrentLiabilities":{"value":174174000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-08-29","accession":"0001047469-13-008757","form":"10-K"},"openingCapitalEmployed":{"value":298996000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":203867000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-08-28","accession":"0001047469-15-007028","form":"10-K"},"openingTotalEquity":{"value":203867000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-08-29","accession":"0001047469-13-008757","form":"10-K"},"openingCash":{"value":143504000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-08-28","accession":"0001047469-15-007028","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 2012-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-06-30","filed":"2013-08-29","accession":"0001047469-13-008757","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":475929000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-29","accession":"0001047469-14-007280","form":"10-K"},"closingCurrentLiabilities":{"value":155859000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-29","accession":"0001047469-14-007280","form":"10-K"},"closingCapitalEmployed":{"value":320070000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":106835000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-30","filed":"2015-08-28","accession":"0001047469-15-007028","form":"10-K"},"closingTotalEquity":{"value":106835000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-06-30","filed":"2013-08-29","accession":"0001047469-13-008757","form":"10-K"},"closingCash":{"value":73313000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-08-24","accession":"0001047469-16-015108","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 2013-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-06-30","filed":"2014-08-29","accession":"0001047469-14-007280","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":-103219000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-08-28","accession":"0001047469-15-007028","form":"10-K"},"incomeTaxExpense":{"value":3573000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-08-28","accession":"0001047469-15-007028","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":309533000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -26.056995538440162

Calculation inputs: {"original":{"fcfTotal":{"value":-49048000,"capex":{"accession":"0001047469-14-007280","end":"2012-06-30","filed":"2014-08-29","form":"10-K","start":"2011-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-14-007280","end":"2012-06-30","filed":"2014-08-29","form":"10-K","start":"2011-07-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":-78453000,"tag":"ProfitLoss","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2013-08-29","accession":"0001047469-13-008757","form":"10-K"},"operatingIncome":{"value":-56234000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-08-29","accession":"0001047469-14-007280","form":"10-K"},"openingAssets":{"value":455784000,"tag":"Assets","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-09-10","accession":"0001047469-12-008730","form":"10-K"},"openingCurrentLiabilities":{"value":203044000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-09-10","accession":"0001047469-12-008730","form":"10-K"},"openingCapitalEmployed":{"value":252740000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":240327000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-06-30","filed":"2014-08-29","accession":"0001047469-14-007280","form":"10-K"},"openingTotalEquity":{"value":240327000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-06-30","filed":"2013-08-29","accession":"0001047469-13-008757","form":"10-K"},"openingCash":{"value":95906000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-06-30","filed":"2014-08-29","accession":"0001047469-14-007280","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 2011-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-06-30","filed":"2012-09-10","accession":"0001047469-12-008730","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":473170000,"tag":"Assets","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-08-29","accession":"0001047469-13-008757","form":"10-K"},"closingCurrentLiabilities":{"value":174174000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-08-29","accession":"0001047469-13-008757","form":"10-K"},"closingCapitalEmployed":{"value":298996000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":203867000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-08-28","accession":"0001047469-15-007028","form":"10-K"},"closingTotalEquity":{"value":203867000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-08-29","accession":"0001047469-13-008757","form":"10-K"},"closingCash":{"value":143504000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-08-28","accession":"0001047469-15-007028","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 2012-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-06-30","filed":"2013-08-29","accession":"0001047469-13-008757","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":-72042000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-08-29","accession":"0001047469-14-007280","form":"10-K"},"incomeTaxExpense":{"value":2595000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-08-29","accession":"0001047469-14-007280","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":275868000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -20.384386735685183

Calculation inputs: {"original":{"fcfTotal":{"value":8381000,"capex":{"accession":"0001047469-13-008757","end":"2011-06-30","filed":"2013-08-29","form":"10-K","start":"2010-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-13-008757","end":"2011-06-30","filed":"2013-08-29","form":"10-K","start":"2010-07-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":-27111000,"tag":"ProfitLoss","unit":"USD","start":"2010-07-01","end":"2011-06-30","filed":"2013-08-29","accession":"0001047469-13-008757","form":"10-K"},"operatingIncome":{"value":-27829000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-07-01","end":"2011-06-30","filed":"2013-08-29","accession":"0001047469-13-008757","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 2010-06-30"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":170076000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-06-30","filed":"2013-08-29","accession":"0001047469-13-008757","form":"10-K"},"openingCash":{"value":45434000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-06-30","filed":"2013-08-29","accession":"0001047469-13-008757","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 2010-06-30"},"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":455784000,"tag":"Assets","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-09-10","accession":"0001047469-12-008730","form":"10-K"},"closingCurrentLiabilities":{"value":203044000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-09-10","accession":"0001047469-12-008730","form":"10-K"},"closingCapitalEmployed":{"value":252740000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":240327000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-06-30","filed":"2014-08-29","accession":"0001047469-14-007280","form":"10-K"},"closingTotalEquity":{"value":240327000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-06-30","filed":"2013-08-29","accession":"0001047469-13-008757","form":"10-K"},"closingCash":{"value":95906000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-06-30","filed":"2014-08-29","accession":"0001047469-14-007280","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 2011-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-06-30","filed":"2012-09-10","accession":"0001047469-12-008730","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":-26682000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2010-07-01","end":"2011-06-30","filed":"2013-08-29","accession":"0001047469-13-008757","form":"10-K"},"incomeTaxExpense":{"value":1116000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-07-01","end":"2011-06-30","filed":"2013-08-29","accession":"0001047469-13-008757","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; 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 2010-06-30

Calculation inputs: {"original":{"fcfTotal":{"value":-10203000,"capex":{"accession":"0001047469-12-008730","end":"2010-06-30","filed":"2012-09-10","form":"10-K","start":"2009-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-12-008730","end":"2010-06-30","filed":"2012-09-10","form":"10-K","start":"2009-07-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":2841000,"tag":"ProfitLoss","unit":"USD","start":"2009-07-01","end":"2010-06-30","filed":"2012-09-10","accession":"0001047469-12-008730","form":"10-K"},"operatingIncome":{"value":2836000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-07-01","end":"2010-06-30","filed":"2012-09-10","accession":"0001047469-12-008730","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 2009-06-30"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":153902000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-06-30","filed":"2012-09-10","accession":"0001047469-12-008730","form":"10-K"},"openingCash":{"value":36835000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-06-30","filed":"2012-09-10","accession":"0001047469-12-008730","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 2009-06-30"},"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 2010-06-30"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":170076000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-06-30","filed":"2013-08-29","accession":"0001047469-13-008757","form":"10-K"},"closingCash":{"value":45434000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-06-30","filed":"2013-08-29","accession":"0001047469-13-008757","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 2010-06-30"},"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":2841000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2009-07-01","end":"2010-06-30","filed":"2012-09-10","accession":"0001047469-12-008730","form":"10-K"},"incomeTaxExpense":{"value":-4000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-07-01","end":"2010-06-30","filed":"2012-09-10","accession":"0001047469-12-008730","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: -359.13410770855336; 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 2009-06-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-06-30

revenue: 401947000; operatingIncome: -26442000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 458505000; operatingIncome: 7839000; netIncome: -1591000

revenue: 446551000; operatingIncome: 504000; netIncome: -15545000

revenue: 447605000; operatingIncome: 2382000; netIncome: -9280000

revenue: 429909000; operatingIncome: 8148000; netIncome: -5347000

revenue: 396289000; operatingIncome: 22235000; netIncome: -6311000

revenue: 382928000; operatingIncome: 12539000; netIncome: 3827000

revenue: 418785000; operatingIncome: 583000; netIncome: -16430000

revenue: 404897000; operatingIncome: -3797000; netIncome: -23899000

revenue: 383414000; operatingIncome: -9823000; netIncome: -29579000

revenue: 398800000; operatingIncome: -4873000; netIncome: -25504000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: -19169000; netIncome: -40209000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: -18144000; netIncome: -35448000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: -80655000; netIncome: -116508000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: -56234000; netIncome: -78453000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: -27829000; netIncome: -27111000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: 2836000; netIncome: 2841000