ARK RESTAURANTS CORP (ARKR)

revenue: 165751000; averageDilutedShares: 3605000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3606000

revenue: 183545000; averageDilutedShares: 3604000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3604000

revenue: 184793000; averageDilutedShares: 3601000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3604000

revenue: 183674000; averageDilutedShares: 3603000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3600000

revenue: 131870000; averageDilutedShares: 3604000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3551000

revenue: 106490000; averageDilutedShares: 3500000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3502000

revenue: 162354000; averageDilutedShares: 3531000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3499000

revenue: 159990000; averageDilutedShares: 3549000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3470000

revenue: 153877000; averageDilutedShares: 3531000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3428000

revenue: 150582000; averageDilutedShares: 3507000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3423000

revenue: 145863000; averageDilutedShares: 3509000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3418000

revenue: 139357000; averageDilutedShares: 3430000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3377000

revenue: 130598000; averageDilutedShares: 3371000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3254000

revenue: 138028000; averageDilutedShares: 3327000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3245000

revenue: 136896000; averageDilutedShares: 3525000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3495000

revenue: 117768000; averageDilutedShares: 3514000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3491000

Calculation inputs: {"original":{"fcfTotal":{"value":-1495000,"capex":{"accession":"0000779544-25-000055","end":"2025-09-27","filed":"2025-12-18","form":"10-K","start":"2024-09-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000779544-25-000055","end":"2025-09-27","filed":"2025-12-18","form":"10-K","start":"2024-09-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":165751000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-09-29","end":"2025-09-27","filed":"2025-12-18","accession":"0000779544-25-000055","form":"10-K"},"netIncome":{"value":-9163000,"tag":"ProfitLoss","unit":"USD","start":"2024-09-29","end":"2025-09-27","filed":"2025-12-18","accession":"0000779544-25-000055","form":"10-K"},"operatingIncome":{"value":-4064000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-09-29","end":"2025-09-27","filed":"2025-12-18","accession":"0000779544-25-000055","form":"10-K"},"openingAssets":{"value":156041000,"tag":"Assets","unit":"USD","start":null,"end":"2024-09-28","filed":"2025-12-18","accession":"0000779544-25-000055","form":"10-K"},"openingCurrentLiabilities":{"value":28884000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-09-28","filed":"2025-12-18","accession":"0000779544-25-000055","form":"10-K"},"openingCapitalEmployed":{"value":127157000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":44137000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-09-28","filed":"2025-12-18","accession":"0000779544-25-000055","form":"10-K"},"openingTotalEquity":{"value":43641000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-09-28","filed":"2025-12-18","accession":"0000779544-25-000055","form":"10-K"},"openingCash":{"value":10273000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-09-28","filed":"2025-12-18","accession":"0000779544-25-000055","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-09-28"},"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":133503000,"tag":"Assets","unit":"USD","start":null,"end":"2025-09-27","filed":"2025-12-18","accession":"0000779544-25-000055","form":"10-K"},"closingCurrentLiabilities":{"value":23220000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-09-27","filed":"2025-12-18","accession":"0000779544-25-000055","form":"10-K"},"closingCapitalEmployed":{"value":110283000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":32726000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-09-27","filed":"2025-12-18","accession":"0000779544-25-000055","form":"10-K"},"closingTotalEquity":{"value":32114000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-09-27","filed":"2025-12-18","accession":"0000779544-25-000055","form":"10-K"},"closingCash":{"value":11324000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-09-27","filed":"2025-12-18","accession":"0000779544-25-000055","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-09-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-11466000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-09-29","end":"2025-09-27","filed":"2025-12-18","accession":"0000779544-25-000055","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":5324000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-09-29","end":"2025-09-27","filed":"2025-12-18","accession":"0000779544-25-000055","form":"10-K"},"pretaxIncome":{"value":-3839000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-09-29","end":"2025-09-27","filed":"2025-12-18","accession":"0000779544-25-000055","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":118720000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.9019553426525331; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -3.4231805929919137

Calculation inputs: {"original":{"fcfTotal":{"value":2189000,"capex":{"accession":"0000779544-25-000055","end":"2024-09-28","filed":"2025-12-18","form":"10-K","start":"2023-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000779544-25-000055","end":"2024-09-28","filed":"2025-12-18","form":"10-K","start":"2023-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":183545000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-10-01","end":"2024-09-28","filed":"2025-12-18","accession":"0000779544-25-000055","form":"10-K"},"netIncome":{"value":-3745000,"tag":"ProfitLoss","unit":"USD","start":"2023-10-01","end":"2024-09-28","filed":"2025-12-18","accession":"0000779544-25-000055","form":"10-K"},"operatingIncome":{"value":-4294000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-10-01","end":"2024-09-28","filed":"2025-12-18","accession":"0000779544-25-000055","form":"10-K"},"openingAssets":{"value":176956000,"tag":"Assets","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-19","accession":"0000779544-24-000052","form":"10-K"},"openingCurrentLiabilities":{"value":27862000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-19","accession":"0000779544-24-000052","form":"10-K"},"openingCapitalEmployed":{"value":149094000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":50288000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-19","accession":"0000779544-24-000052","form":"10-K"},"openingTotalEquity":{"value":51722000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-09-30","filed":"2025-12-18","accession":"0000779544-25-000055","form":"10-K"},"openingCash":{"value":13415000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-19","accession":"0000779544-24-000052","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-09-30"},"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":156041000,"tag":"Assets","unit":"USD","start":null,"end":"2024-09-28","filed":"2025-12-18","accession":"0000779544-25-000055","form":"10-K"},"closingCurrentLiabilities":{"value":28884000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-09-28","filed":"2025-12-18","accession":"0000779544-25-000055","form":"10-K"},"closingCapitalEmployed":{"value":127157000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":44137000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-09-28","filed":"2025-12-18","accession":"0000779544-25-000055","form":"10-K"},"closingTotalEquity":{"value":43641000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-09-28","filed":"2025-12-18","accession":"0000779544-25-000055","form":"10-K"},"closingCash":{"value":10273000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-09-28","filed":"2025-12-18","accession":"0000779544-25-000055","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-09-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-3896000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-10-01","end":"2024-09-28","filed":"2025-12-18","accession":"0000779544-25-000055","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-815000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-10-01","end":"2024-09-28","filed":"2025-12-18","accession":"0000779544-25-000055","form":"10-K"},"pretaxIncome":{"value":-4560000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-10-01","end":"2024-09-28","filed":"2025-12-18","accession":"0000779544-25-000055","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":138125500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.192623062464246; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -3.108767027087685

Calculation inputs: {"original":{"fcfTotal":{"value":4529000,"capex":{"accession":"0000779544-24-000052","end":"2023-09-30","filed":"2024-12-19","form":"10-K","start":"2022-10-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000779544-24-000052","end":"2023-09-30","filed":"2024-12-19","form":"10-K","start":"2022-10-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":184793000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-10-02","end":"2023-09-30","filed":"2024-12-19","accession":"0000779544-24-000052","form":"10-K"},"netIncome":{"value":-5358000,"tag":"ProfitLoss","unit":"USD","start":"2022-10-02","end":"2023-09-30","filed":"2024-12-19","accession":"0000779544-24-000052","form":"10-K"},"operatingIncome":{"value":-4840000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-10-02","end":"2023-09-30","filed":"2024-12-19","accession":"0000779544-24-000052","form":"10-K"},"openingAssets":{"value":209534000,"tag":"Assets","unit":"USD","start":null,"end":"2022-10-01","filed":"2023-12-21","accession":"0000779544-23-000044","form":"10-K"},"openingCurrentLiabilities":{"value":34883000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-10-01","filed":"2023-12-21","accession":"0000779544-23-000044","form":"10-K"},"openingCapitalEmployed":{"value":174651000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":59800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-10-01","filed":"2023-12-21","accession":"0000779544-23-000044","form":"10-K"},"openingTotalEquity":{"value":60118000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-10-01","filed":"2024-12-19","accession":"0000779544-24-000052","form":"10-K"},"openingCash":{"value":23439000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-10-01","filed":"2023-12-21","accession":"0000779544-23-000044","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-10-01"},"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":176956000,"tag":"Assets","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-19","accession":"0000779544-24-000052","form":"10-K"},"closingCurrentLiabilities":{"value":27862000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-19","accession":"0000779544-24-000052","form":"10-K"},"closingCapitalEmployed":{"value":149094000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":50288000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-19","accession":"0000779544-24-000052","form":"10-K"},"closingTotalEquity":{"value":51722000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-09-30","filed":"2025-12-18","accession":"0000779544-25-000055","form":"10-K"},"closingCash":{"value":13415000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-19","accession":"0000779544-24-000052","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-09-30"},"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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-5928000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-10-02","end":"2023-09-30","filed":"2024-12-19","accession":"0000779544-24-000052","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-64000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-10-02","end":"2023-09-30","filed":"2024-12-19","accession":"0000779544-24-000052","form":"10-K"},"pretaxIncome":{"value":-5422000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-10-02","end":"2023-09-30","filed":"2024-12-19","accession":"0000779544-24-000052","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":161872500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.450850411000417; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -2.990007567684443

Calculation inputs: {"original":{"fcfTotal":{"value":17646000,"capex":{"accession":"0000779544-23-000044","end":"2022-10-01","filed":"2023-12-21","form":"10-K","start":"2021-10-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000779544-23-000044","end":"2022-10-01","filed":"2023-12-21","form":"10-K","start":"2021-10-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":183674000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-10-03","end":"2022-10-01","filed":"2023-12-21","accession":"0000779544-23-000044","form":"10-K"},"netIncome":{"value":10174000,"tag":"ProfitLoss","unit":"USD","start":"2021-10-03","end":"2022-10-01","filed":"2023-12-21","accession":"0000779544-23-000044","form":"10-K"},"operatingIncome":{"value":9864000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-10-03","end":"2022-10-01","filed":"2023-12-21","accession":"0000779544-23-000044","form":"10-K"},"openingAssets":{"value":161216000,"tag":"Assets","unit":"USD","start":null,"end":"2021-10-02","filed":"2022-12-20","accession":"0000779544-22-000043","form":"10-K"},"openingCurrentLiabilities":{"value":31703000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-10-02","filed":"2022-12-20","accession":"0000779544-22-000043","form":"10-K"},"openingCapitalEmployed":{"value":129513000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":50412000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-10-02","filed":"2022-12-20","accession":"0000779544-22-000043","form":"10-K"},"openingTotalEquity":{"value":51452000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-10-02","filed":"2023-12-21","accession":"0000779544-23-000044","form":"10-K"},"openingCash":{"value":19171000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-10-02","filed":"2022-12-20","accession":"0000779544-22-000043","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-10-02"},"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":209534000,"tag":"Assets","unit":"USD","start":null,"end":"2022-10-01","filed":"2023-12-21","accession":"0000779544-23-000044","form":"10-K"},"closingCurrentLiabilities":{"value":34883000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-10-01","filed":"2023-12-21","accession":"0000779544-23-000044","form":"10-K"},"closingCapitalEmployed":{"value":174651000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":59800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-10-01","filed":"2023-12-21","accession":"0000779544-23-000044","form":"10-K"},"closingTotalEquity":{"value":60118000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-10-01","filed":"2024-12-19","accession":"0000779544-24-000052","form":"10-K"},"closingCash":{"value":23439000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-10-01","filed":"2023-12-21","accession":"0000779544-23-000044","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-10-01"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":9281000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-10-03","end":"2022-10-01","filed":"2023-12-21","accession":"0000779544-23-000044","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1448000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-10-03","end":"2022-10-01","filed":"2023-12-21","accession":"0000779544-23-000044","form":"10-K"},"pretaxIncome":{"value":11622000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-10-03","end":"2022-10-01","filed":"2023-12-21","accession":"0000779544-23-000044","form":"10-K"},"effectiveTaxRate":{"value":0.12459129237652727,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":8635031.491997935,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":152082000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 9.60723891242092; cashConversion: 173.44210733241596; roce: 6.485974671558764

Calculation inputs: {"original":{"fcfTotal":{"value":7156000,"capex":{"accession":"0000779544-22-000043","end":"2021-10-02","filed":"2022-12-20","form":"10-K","start":"2020-10-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000779544-22-000043","end":"2021-10-02","filed":"2022-12-20","form":"10-K","start":"2020-10-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":131870000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-10-04","end":"2021-10-02","filed":"2022-12-20","accession":"0000779544-22-000043","form":"10-K"},"netIncome":{"value":14247000,"tag":"ProfitLoss","unit":"USD","start":"2020-10-04","end":"2021-10-02","filed":"2022-12-20","accession":"0000779544-22-000043","form":"10-K"},"operatingIncome":{"value":6207000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-10-04","end":"2021-10-02","filed":"2022-12-20","accession":"0000779544-22-000043","form":"10-K"},"openingAssets":{"value":153316000,"tag":"Assets","unit":"USD","start":null,"end":"2020-10-03","filed":"2021-12-21","accession":"0000779544-21-000032","form":"10-K"},"openingCurrentLiabilities":{"value":30135000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-10-03","filed":"2021-12-21","accession":"0000779544-21-000032","form":"10-K"},"openingCapitalEmployed":{"value":123181000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":36527000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-10-03","filed":"2021-12-21","accession":"0000779544-21-000032","form":"10-K"},"openingTotalEquity":{"value":37153000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-10-03","filed":"2022-12-20","accession":"0000779544-22-000043","form":"10-K"},"openingCash":{"value":16886000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-10-03","filed":"2021-12-21","accession":"0000779544-21-000032","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 2020-10-03"},"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":161216000,"tag":"Assets","unit":"USD","start":null,"end":"2021-10-02","filed":"2022-12-20","accession":"0000779544-22-000043","form":"10-K"},"closingCurrentLiabilities":{"value":31703000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-10-02","filed":"2022-12-20","accession":"0000779544-22-000043","form":"10-K"},"closingCapitalEmployed":{"value":129513000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":50412000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-10-02","filed":"2022-12-20","accession":"0000779544-22-000043","form":"10-K"},"closingTotalEquity":{"value":51452000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-10-02","filed":"2023-12-21","accession":"0000779544-23-000044","form":"10-K"},"closingCash":{"value":19171000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-10-02","filed":"2022-12-20","accession":"0000779544-22-000043","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-10-02"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":12895000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-10-04","end":"2021-10-02","filed":"2022-12-20","accession":"0000779544-22-000043","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1181000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-10-04","end":"2021-10-02","filed":"2022-12-20","accession":"0000779544-22-000043","form":"10-K"},"pretaxIncome":{"value":15428000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-10-04","end":"2021-10-02","filed":"2022-12-20","accession":"0000779544-22-000043","form":"10-K"},"effectiveTaxRate":{"value":0.07654913144931294,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":5731859.541094114,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":126347000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.426556457116857; cashConversion: 50.22811820032288; roce: 4.912661163304233

Calculation inputs: {"original":{"fcfTotal":{"value":-7014000,"capex":{"accession":"0000779544-21-000032","end":"2020-10-03","filed":"2021-12-21","form":"10-K","start":"2019-09-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000779544-21-000032","end":"2020-10-03","filed":"2021-12-21","form":"10-K","start":"2019-09-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":106490000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-09-29","end":"2020-10-03","filed":"2021-12-21","accession":"0000779544-21-000032","form":"10-K"},"netIncome":{"value":-4618000,"tag":"ProfitLoss","unit":"USD","start":"2019-09-29","end":"2020-10-03","filed":"2021-12-21","accession":"0000779544-21-000032","form":"10-K"},"operatingIncome":{"value":-7796000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-09-29","end":"2020-10-03","filed":"2021-12-21","accession":"0000779544-21-000032","form":"10-K"},"openingAssets":{"value":94652000,"tag":"Assets","unit":"USD","start":null,"end":"2019-09-28","filed":"2020-12-22","accession":"0000779544-20-000047","form":"10-K"},"openingCurrentLiabilities":{"value":18082000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-09-28","filed":"2020-12-22","accession":"0000779544-20-000047","form":"10-K"},"openingCapitalEmployed":{"value":76570000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":41864000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-09-28","filed":"2020-12-22","accession":"0000779544-20-000047","form":"10-K"},"openingTotalEquity":{"value":42707000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-09-28","filed":"2021-12-21","accession":"0000779544-21-000032","form":"10-K"},"openingCash":{"value":7177000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-09-28","filed":"2020-12-22","accession":"0000779544-20-000047","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 2019-09-28"},"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":153316000,"tag":"Assets","unit":"USD","start":null,"end":"2020-10-03","filed":"2021-12-21","accession":"0000779544-21-000032","form":"10-K"},"closingCurrentLiabilities":{"value":30135000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-10-03","filed":"2021-12-21","accession":"0000779544-21-000032","form":"10-K"},"closingCapitalEmployed":{"value":123181000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":36527000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-10-03","filed":"2021-12-21","accession":"0000779544-21-000032","form":"10-K"},"closingTotalEquity":{"value":37153000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-10-03","filed":"2022-12-20","accession":"0000779544-22-000043","form":"10-K"},"closingCash":{"value":16886000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-10-03","filed":"2021-12-21","accession":"0000779544-21-000032","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 2020-10-03"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-4688000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-09-29","end":"2020-10-03","filed":"2021-12-21","accession":"0000779544-21-000032","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-4385000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-09-29","end":"2020-10-03","filed":"2021-12-21","accession":"0000779544-21-000032","form":"10-K"},"pretaxIncome":{"value":-9003000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-09-29","end":"2020-10-03","filed":"2021-12-21","accession":"0000779544-21-000032","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":99875500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -6.586533946849469; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -7.805718119058228

Calculation inputs: {"original":{"fcfTotal":{"value":7196000,"capex":{"accession":"0000779544-20-000047","end":"2019-09-28","filed":"2020-12-22","form":"10-K","start":"2018-09-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000779544-20-000047","end":"2019-09-28","filed":"2020-12-22","form":"10-K","start":"2018-09-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":162354000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-09-30","end":"2019-09-28","filed":"2020-12-22","accession":"0000779544-20-000047","form":"10-K"},"netIncome":{"value":2461000,"tag":"ProfitLoss","unit":"USD","start":"2018-09-30","end":"2019-09-28","filed":"2020-12-22","accession":"0000779544-20-000047","form":"10-K"},"operatingIncome":{"value":3246000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-09-30","end":"2019-09-28","filed":"2020-12-22","accession":"0000779544-20-000047","form":"10-K"},"openingAssets":{"value":84737000,"tag":"Assets","unit":"USD","start":null,"end":"2018-09-29","filed":"2019-12-17","accession":"0000779544-19-000035","form":"10-K"},"openingCurrentLiabilities":{"value":17840000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-09-29","filed":"2019-12-17","accession":"0000779544-19-000035","form":"10-K"},"openingCapitalEmployed":{"value":66897000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":42296000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-09-29","filed":"2019-12-17","accession":"0000779544-19-000035","form":"10-K"},"openingTotalEquity":{"value":43736000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-09-29","filed":"2020-12-22","accession":"0000779544-20-000047","form":"10-K"},"openingCash":{"value":5012000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-09-29","filed":"2019-12-17","accession":"0000779544-19-000035","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 2018-09-29"},"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":94652000,"tag":"Assets","unit":"USD","start":null,"end":"2019-09-28","filed":"2020-12-22","accession":"0000779544-20-000047","form":"10-K"},"closingCurrentLiabilities":{"value":18082000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-09-28","filed":"2020-12-22","accession":"0000779544-20-000047","form":"10-K"},"closingCapitalEmployed":{"value":76570000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":41864000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-09-28","filed":"2020-12-22","accession":"0000779544-20-000047","form":"10-K"},"closingTotalEquity":{"value":42707000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-09-28","filed":"2021-12-21","accession":"0000779544-21-000032","form":"10-K"},"closingCash":{"value":7177000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-09-28","filed":"2020-12-22","accession":"0000779544-20-000047","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 2019-09-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":2676000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-09-30","end":"2019-09-28","filed":"2020-12-22","accession":"0000779544-20-000047","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-591000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-09-30","end":"2019-09-28","filed":"2020-12-22","accession":"0000779544-20-000047","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":71733500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.432289934341008; cashConversion: 292.4014628199919; roce: 4.5250824231356335

Calculation inputs: {"original":{"fcfTotal":{"value":4512000,"capex":{"accession":"0000779544-19-000035","end":"2018-09-29","filed":"2019-12-17","form":"10-K","start":"2017-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000779544-19-000035","end":"2018-09-29","filed":"2019-12-17","form":"10-K","start":"2017-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":159990000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2017-10-01","end":"2018-09-29","filed":"2018-12-20","accession":"0000930413-18-003621","form":"10-K"},"netIncome":{"value":5073000,"tag":"ProfitLoss","unit":"USD","start":"2017-10-01","end":"2018-09-29","filed":"2019-12-17","accession":"0000779544-19-000035","form":"10-K"},"operatingIncome":{"value":5032000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-10-01","end":"2018-09-29","filed":"2019-12-17","accession":"0000779544-19-000035","form":"10-K"},"openingAssets":{"value":80067000,"tag":"Assets","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-20","accession":"0000930413-18-003621","form":"10-K"},"openingCurrentLiabilities":{"value":26155000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-20","accession":"0000930413-18-003621","form":"10-K"},"openingCapitalEmployed":{"value":53912000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":40444000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-20","accession":"0000930413-18-003621","form":"10-K"},"openingTotalEquity":{"value":42440000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-09-30","filed":"2019-12-17","accession":"0000779544-19-000035","form":"10-K"},"openingCash":{"value":1406000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-20","accession":"0000930413-18-003621","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 2017-09-30"},"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":84737000,"tag":"Assets","unit":"USD","start":null,"end":"2018-09-29","filed":"2019-12-17","accession":"0000779544-19-000035","form":"10-K"},"closingCurrentLiabilities":{"value":17840000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-09-29","filed":"2019-12-17","accession":"0000779544-19-000035","form":"10-K"},"closingCapitalEmployed":{"value":66897000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":42296000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-09-29","filed":"2019-12-17","accession":"0000779544-19-000035","form":"10-K"},"closingTotalEquity":{"value":43736000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-09-29","filed":"2020-12-22","accession":"0000779544-20-000047","form":"10-K"},"closingCash":{"value":5012000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-09-29","filed":"2019-12-17","accession":"0000779544-19-000035","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 2018-09-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":4655000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-10-01","end":"2018-09-29","filed":"2019-12-17","accession":"0000779544-19-000035","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-1147000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-10-01","end":"2018-09-29","filed":"2019-12-17","accession":"0000779544-19-000035","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":60404500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":4512000,"capex":{"accession":"0000779544-19-000035","end":"2018-09-29","filed":"2019-12-17","form":"10-K","start":"2017-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000779544-19-000035","end":"2018-09-29","filed":"2019-12-17","form":"10-K","start":"2017-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":159990000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-10-01","end":"2018-09-29","filed":"2019-12-17","accession":"0000779544-19-000035","form":"10-K"}}}}; fcfMargin: 2.8201762610163135; cashConversion: 88.94145476049675; roce: 8.330505177594384

Calculation inputs: {"original":{"fcfTotal":{"value":-3554000,"capex":{"accession":"0000930413-18-003621","end":"2017-09-30","filed":"2018-12-20","form":"10-K","start":"2016-10-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000930413-18-003621","end":"2017-09-30","filed":"2018-12-20","form":"10-K","start":"2016-10-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":153877000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2016-10-02","end":"2017-09-30","filed":"2018-12-20","accession":"0000930413-18-003621","form":"10-K"},"netIncome":{"value":4757000,"tag":"ProfitLoss","unit":"USD","start":"2016-10-02","end":"2017-09-30","filed":"2018-12-20","accession":"0000930413-18-003621","form":"10-K"},"operatingIncome":{"value":7008000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-10-02","end":"2017-09-30","filed":"2018-12-20","accession":"0000930413-18-003621","form":"10-K"},"openingAssets":{"value":68255000,"tag":"Assets","unit":"USD","start":null,"end":"2016-10-01","filed":"2017-12-29","accession":"0000930413-17-004111","form":"10-K"},"openingCurrentLiabilities":{"value":16654000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-10-01","filed":"2017-12-29","accession":"0000930413-17-004111","form":"10-K"},"openingCapitalEmployed":{"value":51601000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":40134000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-10-01","filed":"2017-12-29","accession":"0000930413-17-004111","form":"10-K"},"openingTotalEquity":{"value":42704000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-10-01","filed":"2018-12-20","accession":"0000930413-18-003621","form":"10-K"},"openingCash":{"value":7239000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-10-01","filed":"2018-12-20","accession":"0000930413-18-003621","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 2016-10-01"},"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":80067000,"tag":"Assets","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-20","accession":"0000930413-18-003621","form":"10-K"},"closingCurrentLiabilities":{"value":26155000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-20","accession":"0000930413-18-003621","form":"10-K"},"closingCapitalEmployed":{"value":53912000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":40444000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-20","accession":"0000930413-18-003621","form":"10-K"},"closingTotalEquity":{"value":42440000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-09-30","filed":"2019-12-17","accession":"0000779544-19-000035","form":"10-K"},"closingCash":{"value":1406000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-20","accession":"0000930413-18-003621","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 2017-09-30"},"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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":4039000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-10-02","end":"2017-09-30","filed":"2018-12-20","accession":"0000930413-18-003621","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1668000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-10-02","end":"2017-09-30","filed":"2018-12-20","accession":"0000930413-18-003621","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":52756500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -2.3096369177979814; cashConversion: -74.71095228084927; roce: 13.28367120639163

Calculation inputs: {"original":{"fcfTotal":{"value":5453000,"capex":{"accession":"0000930413-17-004111","end":"2016-10-01","filed":"2017-12-29","form":"10-K","start":"2015-10-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000930413-17-004111","end":"2016-10-01","filed":"2017-12-29","form":"10-K","start":"2015-10-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":150582000,"tag":"SalesRevenueNet","unit":"USD","start":"2015-10-04","end":"2016-10-01","filed":"2017-12-29","accession":"0000930413-17-004111","form":"10-K"},"netIncome":{"value":5490000,"tag":"ProfitLoss","unit":"USD","start":"2015-10-04","end":"2016-10-01","filed":"2017-12-29","accession":"0000930413-17-004111","form":"10-K"},"operatingIncome":{"value":7824000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-10-04","end":"2016-10-01","filed":"2017-12-29","accession":"0000930413-17-004111","form":"10-K"},"openingAssets":{"value":66567000,"tag":"Assets","unit":"USD","start":null,"end":"2015-10-03","filed":"2016-12-30","accession":"0000930413-16-009088","form":"10-K"},"openingCurrentLiabilities":{"value":17633000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-10-03","filed":"2016-12-30","accession":"0000930413-16-009088","form":"10-K"},"openingCapitalEmployed":{"value":48934000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":39058000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-10-03","filed":"2016-12-30","accession":"0000930413-16-009088","form":"10-K"},"openingTotalEquity":{"value":41231000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-10-03","filed":"2017-12-29","accession":"0000930413-17-004111","form":"10-K"},"openingCash":{"value":9735000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-10-03","filed":"2017-12-29","accession":"0000930413-17-004111","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 2015-10-03"},"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":68255000,"tag":"Assets","unit":"USD","start":null,"end":"2016-10-01","filed":"2017-12-29","accession":"0000930413-17-004111","form":"10-K"},"closingCurrentLiabilities":{"value":16654000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-10-01","filed":"2017-12-29","accession":"0000930413-17-004111","form":"10-K"},"closingCapitalEmployed":{"value":51601000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":40134000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-10-01","filed":"2017-12-29","accession":"0000930413-17-004111","form":"10-K"},"closingTotalEquity":{"value":42704000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-10-01","filed":"2018-12-20","accession":"0000930413-18-003621","form":"10-K"},"closingCash":{"value":7239000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-10-01","filed":"2018-12-20","accession":"0000930413-18-003621","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 2016-10-01"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":4030000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-10-04","end":"2016-10-01","filed":"2017-12-29","accession":"0000930413-17-004111","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2098000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-10-04","end":"2016-10-01","filed":"2017-12-29","accession":"0000930413-17-004111","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":50267500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.6212827562391254; cashConversion: 99.32604735883424; roce: 15.564728701447258

Calculation inputs: {"original":{"fcfTotal":{"value":8097000,"capex":{"accession":"0000930413-16-009088","end":"2015-10-03","filed":"2016-12-30","form":"10-K","start":"2014-09-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000930413-16-009088","end":"2015-10-03","filed":"2016-12-30","form":"10-K","start":"2014-09-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":145863000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-09-28","end":"2015-10-03","filed":"2016-12-30","accession":"0000930413-16-009088","form":"10-K"},"netIncome":{"value":6392000,"tag":"ProfitLoss","unit":"USD","start":"2014-09-28","end":"2015-10-03","filed":"2016-12-30","accession":"0000930413-16-009088","form":"10-K"},"operatingIncome":{"value":8941000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-09-28","end":"2015-10-03","filed":"2016-12-30","accession":"0000930413-16-009088","form":"10-K"},"openingAssets":{"value":65363000,"tag":"Assets","unit":"USD","start":null,"end":"2014-09-27","filed":"2015-12-30","accession":"0000930413-15-004879","form":"10-K"},"openingCurrentLiabilities":{"value":16728000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-09-27","filed":"2015-12-30","accession":"0000930413-15-004879","form":"10-K"},"openingCapitalEmployed":{"value":48635000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":36548000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-09-27","filed":"2015-12-30","accession":"0000930413-15-004879","form":"10-K"},"openingTotalEquity":{"value":38892000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-09-27","filed":"2016-12-30","accession":"0000930413-16-009088","form":"10-K"},"openingCash":{"value":8662000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-09-27","filed":"2016-12-30","accession":"0000930413-16-009088","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 2014-09-27"},"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":66567000,"tag":"Assets","unit":"USD","start":null,"end":"2015-10-03","filed":"2016-12-30","accession":"0000930413-16-009088","form":"10-K"},"closingCurrentLiabilities":{"value":17633000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-10-03","filed":"2016-12-30","accession":"0000930413-16-009088","form":"10-K"},"closingCapitalEmployed":{"value":48934000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":39058000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-10-03","filed":"2016-12-30","accession":"0000930413-16-009088","form":"10-K"},"closingTotalEquity":{"value":41231000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-10-03","filed":"2017-12-29","accession":"0000930413-17-004111","form":"10-K"},"closingCash":{"value":9735000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-10-03","filed":"2017-12-29","accession":"0000930413-17-004111","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 2015-10-03"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":5390000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-09-28","end":"2015-10-03","filed":"2016-12-30","accession":"0000930413-16-009088","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2596000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-09-28","end":"2015-10-03","filed":"2016-12-30","accession":"0000930413-16-009088","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":48784500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.551099319224203; cashConversion: 126.67396745932416; roce: 18.327542559624472

Calculation inputs: {"original":{"fcfTotal":{"value":8307000,"capex":{"accession":"0000930413-15-004879","end":"2014-09-27","filed":"2015-12-30","form":"10-K","start":"2013-09-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000930413-15-004879","end":"2014-09-27","filed":"2015-12-30","form":"10-K","start":"2013-09-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":139357000,"tag":"SalesRevenueNet","unit":"USD","start":"2013-09-29","end":"2014-09-27","filed":"2015-12-30","accession":"0000930413-15-004879","form":"10-K"},"netIncome":{"value":6185000,"tag":"ProfitLoss","unit":"USD","start":"2013-09-29","end":"2014-09-27","filed":"2015-12-30","accession":"0000930413-15-004879","form":"10-K"},"operatingIncome":{"value":7628000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-09-29","end":"2014-09-27","filed":"2015-12-30","accession":"0000930413-15-004879","form":"10-K"},"openingAssets":{"value":56458000,"tag":"Assets","unit":"USD","start":null,"end":"2013-09-28","filed":"2014-12-24","accession":"0000930413-14-004937","form":"10-K"},"openingCurrentLiabilities":{"value":14910000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-09-28","filed":"2014-12-24","accession":"0000930413-14-004937","form":"10-K"},"openingCapitalEmployed":{"value":41548000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":32754000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-09-28","filed":"2014-12-24","accession":"0000930413-14-004937","form":"10-K"},"openingTotalEquity":{"value":35348000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-09-28","filed":"2015-12-30","accession":"0000930413-15-004879","form":"10-K"},"openingCash":{"value":8748000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-09-28","filed":"2015-12-30","accession":"0000930413-15-004879","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 2013-09-28"},"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":65363000,"tag":"Assets","unit":"USD","start":null,"end":"2014-09-27","filed":"2015-12-30","accession":"0000930413-15-004879","form":"10-K"},"closingCurrentLiabilities":{"value":16728000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-09-27","filed":"2015-12-30","accession":"0000930413-15-004879","form":"10-K"},"closingCapitalEmployed":{"value":48635000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":36548000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-09-27","filed":"2015-12-30","accession":"0000930413-15-004879","form":"10-K"},"closingTotalEquity":{"value":38892000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-09-27","filed":"2016-12-30","accession":"0000930413-16-009088","form":"10-K"},"closingCash":{"value":8662000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-09-27","filed":"2016-12-30","accession":"0000930413-16-009088","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 2014-09-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":4915000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-09-29","end":"2014-09-27","filed":"2015-12-30","accession":"0000930413-15-004879","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1775000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-09-29","end":"2014-09-27","filed":"2015-12-30","accession":"0000930413-15-004879","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":45091500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.960949216759833; cashConversion: 134.30881164106708; roce: 16.91671379306521

Calculation inputs: {"original":{"fcfTotal":{"value":9776000,"capex":{"accession":"0000930413-14-004937","end":"2013-09-28","filed":"2014-12-24","form":"10-K","start":"2012-09-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000930413-14-004937","end":"2013-09-28","filed":"2014-12-24","form":"10-K","start":"2012-09-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":130598000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-09-30","end":"2013-09-28","filed":"2014-12-24","accession":"0000930413-14-004937","form":"10-K"},"netIncome":{"value":5111000,"tag":"ProfitLoss","unit":"USD","start":"2012-09-30","end":"2013-09-28","filed":"2014-12-24","accession":"0000930413-14-004937","form":"10-K"},"operatingIncome":{"value":6606000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-09-30","end":"2013-09-28","filed":"2014-12-24","accession":"0000930413-14-004937","form":"10-K"},"openingAssets":{"value":55164000,"tag":"Assets","unit":"USD","start":null,"end":"2012-09-29","filed":"2013-12-23","accession":"0000930413-13-005875","form":"10-K"},"openingCurrentLiabilities":{"value":12487000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-09-29","filed":"2013-12-23","accession":"0000930413-13-005875","form":"10-K"},"openingCapitalEmployed":{"value":42677000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":32608000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-09-29","filed":"2013-12-23","accession":"0000930413-13-005875","form":"10-K"},"openingTotalEquity":{"value":36787000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-09-29","filed":"2014-12-24","accession":"0000930413-14-004937","form":"10-K"},"openingCash":{"value":8705000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-09-29","filed":"2014-12-24","accession":"0000930413-14-004937","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 2012-09-29"},"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":56458000,"tag":"Assets","unit":"USD","start":null,"end":"2013-09-28","filed":"2014-12-24","accession":"0000930413-14-004937","form":"10-K"},"closingCurrentLiabilities":{"value":14910000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-09-28","filed":"2014-12-24","accession":"0000930413-14-004937","form":"10-K"},"closingCapitalEmployed":{"value":41548000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":32754000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-09-28","filed":"2014-12-24","accession":"0000930413-14-004937","form":"10-K"},"closingTotalEquity":{"value":35348000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-09-28","filed":"2015-12-30","accession":"0000930413-15-004879","form":"10-K"},"closingCash":{"value":8748000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-09-28","filed":"2015-12-30","accession":"0000930413-15-004879","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 2013-09-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":3825000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-09-30","end":"2013-09-28","filed":"2014-12-24","accession":"0000930413-14-004937","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1941000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-09-30","end":"2013-09-28","filed":"2014-12-24","accession":"0000930413-14-004937","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":42112500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.48556639458491; cashConversion: 191.27372334181177; roce: 15.686553873552983

Calculation inputs: {"original":{"fcfTotal":{"value":5428000,"capex":{"accession":"0000930413-13-005875","end":"2012-09-29","filed":"2013-12-23","form":"10-K","start":"2011-10-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000930413-13-005875","end":"2012-09-29","filed":"2013-12-23","form":"10-K","start":"2011-10-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":138028000,"tag":"SalesRevenueNet","unit":"USD","start":"2011-10-02","end":"2012-09-29","filed":"2013-12-23","accession":"0000930413-13-005875","form":"10-K"},"netIncome":{"value":7150000,"tag":"ProfitLoss","unit":"USD","start":"2011-10-02","end":"2012-09-29","filed":"2013-12-23","accession":"0000930413-13-005875","form":"10-K"},"operatingIncome":{"value":9991000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-10-02","end":"2012-09-29","filed":"2013-12-23","accession":"0000930413-13-005875","form":"10-K"},"openingAssets":{"value":54261000,"tag":"Assets","unit":"USD","start":null,"end":"2011-10-01","filed":"2012-12-28","accession":"0000930413-12-006712","form":"10-K"},"openingCurrentLiabilities":{"value":12633000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-10-01","filed":"2012-12-28","accession":"0000930413-12-006712","form":"10-K"},"openingCapitalEmployed":{"value":41628000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":33355000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-10-01","filed":"2012-12-28","accession":"0000930413-12-006712","form":"10-K"},"openingTotalEquity":{"value":38186000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-10-01","filed":"2013-12-23","accession":"0000930413-13-005875","form":"10-K"},"openingCash":{"value":7780000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-10-01","filed":"2013-12-23","accession":"0000930413-13-005875","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 2011-10-01"},"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":55164000,"tag":"Assets","unit":"USD","start":null,"end":"2012-09-29","filed":"2013-12-23","accession":"0000930413-13-005875","form":"10-K"},"closingCurrentLiabilities":{"value":12487000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-09-29","filed":"2013-12-23","accession":"0000930413-13-005875","form":"10-K"},"closingCapitalEmployed":{"value":42677000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":32608000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-09-29","filed":"2013-12-23","accession":"0000930413-13-005875","form":"10-K"},"closingTotalEquity":{"value":36787000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-09-29","filed":"2014-12-24","accession":"0000930413-14-004937","form":"10-K"},"closingCash":{"value":8705000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-09-29","filed":"2014-12-24","accession":"0000930413-14-004937","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 2012-09-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":5489000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-10-02","end":"2012-09-29","filed":"2013-12-23","accession":"0000930413-13-005875","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":3013000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-10-02","end":"2012-09-29","filed":"2013-12-23","accession":"0000930413-13-005875","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":42152500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.932535427594401; cashConversion: 75.91608391608392; roce: 23.702034280291798

Calculation inputs: {"original":{"fcfTotal":{"value":5758000,"capex":{"accession":"0000930413-12-006712","end":"2011-10-01","filed":"2012-12-28","form":"10-K","start":"2010-10-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000930413-12-006712","end":"2011-10-01","filed":"2012-12-28","form":"10-K","start":"2010-10-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":136896000,"tag":"SalesRevenueNet","unit":"USD","start":"2010-10-03","end":"2011-10-01","filed":"2012-12-28","accession":"0000930413-12-006712","form":"10-K"},"netIncome":{"value":2304000,"tag":"ProfitLoss","unit":"USD","start":"2010-10-03","end":"2011-10-01","filed":"2012-12-28","accession":"0000930413-12-006712","form":"10-K"},"operatingIncome":{"value":5759000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-10-03","end":"2011-10-01","filed":"2012-12-28","accession":"0000930413-12-006712","form":"10-K"},"openingAssets":{"value":51631000,"tag":"Assets","unit":"USD","start":null,"end":"2010-10-02","filed":"2011-12-30","accession":"0000930413-11-008132","form":"10-K"},"openingCurrentLiabilities":{"value":10485000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-10-02","filed":"2011-12-30","accession":"0000930413-11-008132","form":"10-K"},"openingCapitalEmployed":{"value":41146000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":35545000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-10-02","filed":"2011-12-30","accession":"0000930413-11-008132","form":"10-K"},"openingTotalEquity":{"value":37440000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-10-02","filed":"2012-12-28","accession":"0000930413-12-006712","form":"10-K"},"openingCash":{"value":2011000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-10-02","filed":"2012-12-28","accession":"0000930413-12-006712","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 2010-10-02"},"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":54261000,"tag":"Assets","unit":"USD","start":null,"end":"2011-10-01","filed":"2012-12-28","accession":"0000930413-12-006712","form":"10-K"},"closingCurrentLiabilities":{"value":12633000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-10-01","filed":"2012-12-28","accession":"0000930413-12-006712","form":"10-K"},"closingCapitalEmployed":{"value":41628000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":33355000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-10-01","filed":"2012-12-28","accession":"0000930413-12-006712","form":"10-K"},"closingTotalEquity":{"value":38186000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-10-01","filed":"2013-12-23","accession":"0000930413-13-005875","form":"10-K"},"closingCash":{"value":7780000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-10-01","filed":"2013-12-23","accession":"0000930413-13-005875","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 2011-10-01"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":1415000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-10-03","end":"2011-10-01","filed":"2012-12-28","accession":"0000930413-12-006712","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1473000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-10-03","end":"2011-10-01","filed":"2012-12-28","accession":"0000930413-12-006712","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":41387000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.2061126694717155; cashConversion: 249.91319444444446; roce: 13.914997462971465

Calculation inputs: {"original":{"fcfTotal":{"value":2648000,"capex":{"accession":"0000930413-11-008132","end":"2010-10-02","filed":"2011-12-30","form":"10-K","start":"2009-10-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000930413-11-008132","end":"2010-10-02","filed":"2011-12-30","form":"10-K","start":"2009-10-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":117768000,"tag":"SalesRevenueNet","unit":"USD","start":"2009-10-04","end":"2010-10-02","filed":"2011-12-30","accession":"0000930413-11-008132","form":"10-K"},"netIncome":{"value":2317000,"tag":"ProfitLoss","unit":"USD","start":"2009-10-04","end":"2010-10-02","filed":"2011-12-30","accession":"0000930413-11-008132","form":"10-K"},"operatingIncome":{"value":2999000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-10-04","end":"2010-10-02","filed":"2011-12-30","accession":"0000930413-11-008132","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 2009-10-03"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":38102000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-10-03","filed":"2011-12-30","accession":"0000930413-11-008132","form":"10-K"},"openingCash":{"value":5452000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-10-03","filed":"2011-12-30","accession":"0000930413-11-008132","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 2009-10-03"},"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":51631000,"tag":"Assets","unit":"USD","start":null,"end":"2010-10-02","filed":"2011-12-30","accession":"0000930413-11-008132","form":"10-K"},"closingCurrentLiabilities":{"value":10485000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-10-02","filed":"2011-12-30","accession":"0000930413-11-008132","form":"10-K"},"closingCapitalEmployed":{"value":41146000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":35545000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-10-02","filed":"2011-12-30","accession":"0000930413-11-008132","form":"10-K"},"closingTotalEquity":{"value":37440000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-10-02","filed":"2012-12-28","accession":"0000930413-12-006712","form":"10-K"},"closingCash":{"value":2011000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-10-02","filed":"2012-12-28","accession":"0000930413-12-006712","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 2010-10-02"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":2605000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-10-04","end":"2010-10-02","filed":"2011-12-30","accession":"0000930413-11-008132","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1121000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-10-04","end":"2010-10-02","filed":"2011-12-30","accession":"0000930413-11-008132","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: 2.2484885537667276; cashConversion: 114.28571428571428; 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 2009-10-03

revenue: 165751000; operatingIncome: -4064000; netIncome: -9163000

revenue: 183545000; operatingIncome: -4294000; netIncome: -3745000

revenue: 184793000; operatingIncome: -4840000; netIncome: -5358000

revenue: 183674000; operatingIncome: 9864000; netIncome: 10174000

revenue: 131870000; operatingIncome: 6207000; netIncome: 14247000

revenue: 106490000; operatingIncome: -7796000; netIncome: -4618000

revenue: 162354000; operatingIncome: 3246000; netIncome: 2461000

revenue: 159990000; operatingIncome: 5032000; netIncome: 5073000

revenue: 153877000; operatingIncome: 7008000; netIncome: 4757000

revenue: 150582000; operatingIncome: 7824000; netIncome: 5490000

revenue: 145863000; operatingIncome: 8941000; netIncome: 6392000

revenue: 139357000; operatingIncome: 7628000; netIncome: 6185000

revenue: 130598000; operatingIncome: 6606000; netIncome: 5111000

revenue: 138028000; operatingIncome: 9991000; netIncome: 7150000

revenue: 136896000; operatingIncome: 5759000; netIncome: 2304000

revenue: 117768000; operatingIncome: 2999000; netIncome: 2317000