ARTS WAY MANUFACTURING CO INC (ARTW)

revenue: 22975408; averageDilutedShares: 5091827; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 24499371; averageDilutedShares: 5052167; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 30280957; averageDilutedShares: 5002238; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 25646152; averageDilutedShares: 4707384; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 24965086; averageDilutedShares: 4515229; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 22409123; averageDilutedShares: 4393887; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 22889173; averageDilutedShares: 4277375; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 19726793; averageDilutedShares: 4202836; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4225050

revenue: 20715080; averageDilutedShares: 4151406; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4158752

revenue: 21557649; averageDilutedShares: 4097748; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4109052

revenue: 26326150; averageDilutedShares: 4058382; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4061052

revenue: 36169811; averageDilutedShares: 4052703; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4048552

revenue: 34226553; averageDilutedShares: 4049791; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4046552

revenue: 36456830; averageDilutedShares: 4049516; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4035052

revenue: 27619760; averageDilutedShares: 4049268; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4025852

revenue: 28951378; averageDilutedShares: 4011754; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4008352

Calculation inputs: {"original":{"fcfTotal":{"value":-1531758,"capex":{"accession":"0001437749-26-003904","end":"2025-11-30","filed":"2026-02-12","form":"10-K","start":"2024-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-26-003904","end":"2025-11-30","filed":"2026-02-12","form":"10-K","start":"2024-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":22975408,"tag":"Revenues","unit":"USD","start":"2024-12-01","end":"2025-11-30","filed":"2026-02-12","accession":"0001437749-26-003904","form":"10-K"},"netIncome":{"value":1034899,"tag":"NetIncomeLoss","unit":"USD","start":"2024-12-01","end":"2025-11-30","filed":"2026-02-12","accession":"0001437749-26-003904","form":"10-K"},"operatingIncome":{"value":289455,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-12-01","end":"2025-11-30","filed":"2026-02-12","accession":"0001437749-26-003904","form":"10-K"},"openingAssets":{"value":21240684,"tag":"Assets","unit":"USD","start":null,"end":"2024-11-30","filed":"2026-02-12","accession":"0001437749-26-003904","form":"10-K"},"openingCurrentLiabilities":{"value":6632493,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-11-30","filed":"2026-02-12","accession":"0001437749-26-003904","form":"10-K"},"openingCapitalEmployed":{"value":14608191,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":12093823,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-11-30","filed":"2026-02-12","accession":"0001437749-26-003904","form":"10-K"},"openingTotalEquity":{"value":12093823,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":9146861,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-11-30","filed":"2026-02-12","accession":"0001437749-26-003904","form":"10-K"},"openingCash":{"value":1860,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-11-30","filed":"2026-02-12","accession":"0001437749-26-003904","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 2024-11-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-11-30","filed":"2026-02-12","accession":"0001437749-26-003904","form":"10-K"},"openingCommonEquity":{"value":12093823,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":22477555,"tag":"Assets","unit":"USD","start":null,"end":"2025-11-30","filed":"2026-02-12","accession":"0001437749-26-003904","form":"10-K"},"closingCurrentLiabilities":{"value":6438038,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-11-30","filed":"2026-02-12","accession":"0001437749-26-003904","form":"10-K"},"closingCapitalEmployed":{"value":16039517,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":13306260,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-11-30","filed":"2026-02-12","accession":"0001437749-26-003904","form":"10-K"},"closingTotalEquity":{"value":13306260,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":9171295,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-11-30","filed":"2026-02-12","accession":"0001437749-26-003904","form":"10-K"},"closingCash":{"value":4849,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-11-30","filed":"2026-02-12","accession":"0001437749-26-003904","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 2025-11-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-11-30","filed":"2026-02-12","accession":"0001437749-26-003904","form":"10-K"},"closingCommonEquity":{"value":13306260,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":1034899,"tag":"NetIncomeLoss","unit":"USD","start":"2024-12-01","end":"2025-11-30","filed":"2026-02-12","accession":"0001437749-26-003904","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":402178,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-12-01","end":"2025-11-30","filed":"2026-02-12","accession":"0001437749-26-003904","form":"10-K"},"pretaxIncome":{"value":1437077,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-12-01","end":"2025-11-30","filed":"2026-02-12","accession":"0001437749-26-003904","form":"10-K"},"effectiveTaxRate":{"value":0.2798583513618268,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":208448.60090656244,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":15323854,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":12700041.5,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -6.6669458057066935; cashConversion: -148.01038555453238; roce: 1.888917761811095

Calculation inputs: {"original":{"fcfTotal":{"value":1902021,"capex":{"accession":"0001437749-26-003904","end":"2024-11-30","filed":"2026-02-12","form":"10-K","start":"2023-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-26-003904","end":"2024-11-30","filed":"2026-02-12","form":"10-K","start":"2023-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":24499371,"tag":"Revenues","unit":"USD","start":"2023-12-01","end":"2024-11-30","filed":"2026-02-12","accession":"0001437749-26-003904","form":"10-K"},"netIncome":{"value":307375,"tag":"NetIncomeLoss","unit":"USD","start":"2023-12-01","end":"2024-11-30","filed":"2026-02-12","accession":"0001437749-26-003904","form":"10-K"},"operatingIncome":{"value":460697,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-12-01","end":"2024-11-30","filed":"2026-02-12","accession":"0001437749-26-003904","form":"10-K"},"openingAssets":{"value":24402114,"tag":"Assets","unit":"USD","start":null,"end":"2023-11-30","filed":"2025-02-18","accession":"0001437749-25-004172","form":"10-K"},"openingCurrentLiabilities":{"value":9395023,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-11-30","filed":"2025-02-18","accession":"0001437749-25-004172","form":"10-K"},"openingCapitalEmployed":{"value":15007091,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":11641255,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-11-30","filed":"2026-02-12","accession":"0001437749-26-003904","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":12760859,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-11-30","filed":"2025-02-18","accession":"0001437749-25-004172","form":"10-K"},"openingCash":{"value":4014,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-11-30","filed":"2025-02-18","accession":"0001437749-25-004172","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 2023-11-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-11-30","filed":"2025-02-18","accession":"0001437749-25-004172","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":21240684,"tag":"Assets","unit":"USD","start":null,"end":"2024-11-30","filed":"2026-02-12","accession":"0001437749-26-003904","form":"10-K"},"closingCurrentLiabilities":{"value":6632493,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-11-30","filed":"2026-02-12","accession":"0001437749-26-003904","form":"10-K"},"closingCapitalEmployed":{"value":14608191,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":12093823,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-11-30","filed":"2026-02-12","accession":"0001437749-26-003904","form":"10-K"},"closingTotalEquity":{"value":12093823,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":9146861,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-11-30","filed":"2026-02-12","accession":"0001437749-26-003904","form":"10-K"},"closingCash":{"value":1860,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-11-30","filed":"2026-02-12","accession":"0001437749-26-003904","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 2024-11-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-11-30","filed":"2026-02-12","accession":"0001437749-26-003904","form":"10-K"},"closingCommonEquity":{"value":12093823,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":307375,"tag":"NetIncomeLoss","unit":"USD","start":"2023-12-01","end":"2024-11-30","filed":"2026-02-12","accession":"0001437749-26-003904","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-41025,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-12-01","end":"2024-11-30","filed":"2026-02-12","accession":"0001437749-26-003904","form":"10-K"},"pretaxIncome":{"value":-135491,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-12-01","end":"2024-11-30","filed":"2026-02-12","accession":"0001437749-26-003904","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":14807641,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.763550337680098; cashConversion: 618.7949572997153; roce: 3.111211299625646

Calculation inputs: {"original":{"fcfTotal":{"value":-896978,"capex":{"accession":"0001437749-25-004172","end":"2023-11-30","filed":"2025-02-18","form":"10-K","start":"2022-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-25-004172","end":"2023-11-30","filed":"2025-02-18","form":"10-K","start":"2022-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":30280957,"tag":"Revenues","unit":"USD","start":"2022-12-01","end":"2023-11-30","filed":"2025-02-18","accession":"0001437749-25-004172","form":"10-K"},"netIncome":{"value":266969,"tag":"NetIncomeLoss","unit":"USD","start":"2022-12-01","end":"2023-11-30","filed":"2025-02-18","accession":"0001437749-25-004172","form":"10-K"},"operatingIncome":{"value":1531241,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-12-01","end":"2023-11-30","filed":"2025-02-18","accession":"0001437749-25-004172","form":"10-K"},"openingAssets":{"value":23948314,"tag":"Assets","unit":"USD","start":null,"end":"2022-11-30","filed":"2024-02-28","accession":"0001437749-24-005855","form":"10-K"},"openingCurrentLiabilities":{"value":9267289,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-11-30","filed":"2024-02-28","accession":"0001437749-24-005855","form":"10-K"},"openingCapitalEmployed":{"value":14681025,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":11150637,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-11-30","filed":"2025-02-18","accession":"0001437749-25-004172","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":12797677,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-11-30","filed":"2024-02-28","accession":"0001437749-24-005855","form":"10-K"},"openingCash":{"value":5055,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-11-30","filed":"2024-02-28","accession":"0001437749-24-005855","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 2022-11-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-11-30","filed":"2024-02-28","accession":"0001437749-24-005855","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":24402114,"tag":"Assets","unit":"USD","start":null,"end":"2023-11-30","filed":"2025-02-18","accession":"0001437749-25-004172","form":"10-K"},"closingCurrentLiabilities":{"value":9395023,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-11-30","filed":"2025-02-18","accession":"0001437749-25-004172","form":"10-K"},"closingCapitalEmployed":{"value":15007091,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":11641255,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-11-30","filed":"2026-02-12","accession":"0001437749-26-003904","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":12760859,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-11-30","filed":"2025-02-18","accession":"0001437749-25-004172","form":"10-K"},"closingCash":{"value":4014,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-11-30","filed":"2025-02-18","accession":"0001437749-25-004172","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 2023-11-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-11-30","filed":"2025-02-18","accession":"0001437749-25-004172","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":266969,"tag":"NetIncomeLoss","unit":"USD","start":"2022-12-01","end":"2023-11-30","filed":"2025-02-18","accession":"0001437749-25-004172","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":325959,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-12-01","end":"2023-11-30","filed":"2025-02-18","accession":"0001437749-25-004172","form":"10-K"},"pretaxIncome":{"value":1088748,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-12-01","end":"2023-11-30","filed":"2025-02-18","accession":"0001437749-25-004172","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":14844058,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -2.9621851119170377; cashConversion: -335.9858260696935; roce: 10.315514800602369

Calculation inputs: {"original":{"fcfTotal":{"value":-717760,"capex":{"accession":"0001437749-24-005855","end":"2022-11-30","filed":"2024-02-28","form":"10-K","start":"2021-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-24-005855","end":"2022-11-30","filed":"2024-02-28","form":"10-K","start":"2021-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":25646152,"tag":"Revenues","unit":"USD","start":"2021-12-01","end":"2022-11-30","filed":"2024-02-28","accession":"0001437749-24-005855","form":"10-K"},"netIncome":{"value":97797,"tag":"NetIncomeLoss","unit":"USD","start":"2021-12-01","end":"2022-11-30","filed":"2024-02-28","accession":"0001437749-24-005855","form":"10-K"},"operatingIncome":{"value":604718,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-12-01","end":"2022-11-30","filed":"2024-02-28","accession":"0001437749-24-005855","form":"10-K"},"openingAssets":{"value":20854048,"tag":"Assets","unit":"USD","start":null,"end":"2021-11-30","filed":"2023-02-16","accession":"0001437749-23-003620","form":"10-K"},"openingCurrentLiabilities":{"value":7686817,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-11-30","filed":"2023-02-16","accession":"0001437749-23-003620","form":"10-K"},"openingCapitalEmployed":{"value":13167231,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":10354447,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-11-30","filed":"2024-02-28","accession":"0001437749-24-005855","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":10499601,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-11-30","filed":"2023-02-16","accession":"0001437749-23-003620","form":"10-K"},"openingCash":{"value":2658,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-11-30","filed":"2023-02-16","accession":"0001437749-23-003620","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 2021-11-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-11-30","filed":"2023-02-16","accession":"0001437749-23-003620","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":23948314,"tag":"Assets","unit":"USD","start":null,"end":"2022-11-30","filed":"2024-02-28","accession":"0001437749-24-005855","form":"10-K"},"closingCurrentLiabilities":{"value":9267289,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-11-30","filed":"2024-02-28","accession":"0001437749-24-005855","form":"10-K"},"closingCapitalEmployed":{"value":14681025,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":11150637,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-11-30","filed":"2025-02-18","accession":"0001437749-25-004172","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":12797677,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-11-30","filed":"2024-02-28","accession":"0001437749-24-005855","form":"10-K"},"closingCash":{"value":5055,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-11-30","filed":"2024-02-28","accession":"0001437749-24-005855","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 2022-11-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-11-30","filed":"2024-02-28","accession":"0001437749-24-005855","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":97797,"tag":"NetIncomeLoss","unit":"USD","start":"2021-12-01","end":"2022-11-30","filed":"2024-02-28","accession":"0001437749-24-005855","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":66823,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-12-01","end":"2022-11-30","filed":"2024-02-28","accession":"0001437749-24-005855","form":"10-K"},"pretaxIncome":{"value":440944,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-12-01","end":"2022-11-30","filed":"2024-02-28","accession":"0001437749-24-005855","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":13924128,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -2.7987044606145983; cashConversion: -733.9284436127898; roce: 4.34295059625996

Calculation inputs: {"original":{"fcfTotal":{"value":-1606138,"capex":{"accession":"0001437749-23-003620","end":"2021-11-30","filed":"2023-02-16","form":"10-K","start":"2020-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-23-003620","end":"2021-11-30","filed":"2023-02-16","form":"10-K","start":"2020-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":24965086,"tag":"Revenues","unit":"USD","start":"2020-12-01","end":"2021-11-30","filed":"2023-02-16","accession":"0001437749-23-003620","form":"10-K"},"netIncome":{"value":212631,"tag":"NetIncomeLoss","unit":"USD","start":"2020-12-01","end":"2021-11-30","filed":"2023-02-16","accession":"0001437749-23-003620","form":"10-K"},"operatingIncome":{"value":523408,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-12-01","end":"2021-11-30","filed":"2023-02-16","accession":"0001437749-23-003620","form":"10-K"},"openingAssets":{"value":18803013,"tag":"Assets","unit":"USD","start":null,"end":"2020-11-30","filed":"2022-02-17","accession":"0001437749-22-003662","form":"10-K"},"openingCurrentLiabilities":{"value":6164776,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-11-30","filed":"2022-02-17","accession":"0001437749-22-003662","form":"10-K"},"openingCapitalEmployed":{"value":12638237,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":9906745,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-11-30","filed":"2023-02-16","accession":"0001437749-23-003620","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":8896268,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-11-30","filed":"2022-02-17","accession":"0001437749-22-003662","form":"10-K"},"openingCash":{"value":2684,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-11-30","filed":"2022-02-17","accession":"0001437749-22-003662","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 2020-11-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-11-30","filed":"2022-02-17","accession":"0001437749-22-003662","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":20854048,"tag":"Assets","unit":"USD","start":null,"end":"2021-11-30","filed":"2023-02-16","accession":"0001437749-23-003620","form":"10-K"},"closingCurrentLiabilities":{"value":7686817,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-11-30","filed":"2023-02-16","accession":"0001437749-23-003620","form":"10-K"},"closingCapitalEmployed":{"value":13167231,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":10354447,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-11-30","filed":"2024-02-28","accession":"0001437749-24-005855","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":10499601,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-11-30","filed":"2023-02-16","accession":"0001437749-23-003620","form":"10-K"},"closingCash":{"value":2658,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-11-30","filed":"2023-02-16","accession":"0001437749-23-003620","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 2021-11-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-11-30","filed":"2023-02-16","accession":"0001437749-23-003620","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":212631,"tag":"NetIncomeLoss","unit":"USD","start":"2020-12-01","end":"2021-11-30","filed":"2023-02-16","accession":"0001437749-23-003620","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":54259,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-12-01","end":"2021-11-30","filed":"2023-02-16","accession":"0001437749-23-003620","form":"10-K"},"pretaxIncome":{"value":266890,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-12-01","end":"2021-11-30","filed":"2023-02-16","accession":"0001437749-23-003620","form":"10-K"},"effectiveTaxRate":{"value":0.20330098542470681,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":416998.6378208251,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":12902734,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -6.433536820181593; cashConversion: -755.3639873771933; roce: 4.05656661603657

Calculation inputs: {"original":{"fcfTotal":{"value":-1549728,"capex":{"accession":"0001437749-22-003662","end":"2020-11-30","filed":"2022-02-17","form":"10-K","start":"2019-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-22-003662","end":"2020-11-30","filed":"2022-02-17","form":"10-K","start":"2019-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":22409123,"tag":"Revenues","unit":"USD","start":"2019-12-01","end":"2020-11-30","filed":"2022-02-17","accession":"0001437749-22-003662","form":"10-K"},"netIncome":{"value":-2103486,"tag":"NetIncomeLoss","unit":"USD","start":"2019-12-01","end":"2020-11-30","filed":"2022-02-17","accession":"0001437749-22-003662","form":"10-K"},"operatingIncome":{"value":-3909634,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-12-01","end":"2020-11-30","filed":"2022-02-17","accession":"0001437749-22-003662","form":"10-K"},"openingAssets":{"value":19346938,"tag":"Assets","unit":"USD","start":null,"end":"2019-11-30","filed":"2021-02-09","accession":"0001437749-21-002312","form":"10-K"},"openingCurrentLiabilities":{"value":5202764,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-11-30","filed":"2021-02-09","accession":"0001437749-21-002312","form":"10-K"},"openingCapitalEmployed":{"value":14144174,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":11793582,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-11-30","filed":"2022-02-17","accession":"0001437749-22-003662","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":7553356,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-11-30","filed":"2021-02-09","accession":"0001437749-21-002312","form":"10-K"},"openingCash":{"value":3145,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-11-30","filed":"2021-02-09","accession":"0001437749-21-002312","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 2019-11-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-11-30","filed":"2021-02-09","accession":"0001437749-21-002312","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":18803013,"tag":"Assets","unit":"USD","start":null,"end":"2020-11-30","filed":"2022-02-17","accession":"0001437749-22-003662","form":"10-K"},"closingCurrentLiabilities":{"value":6164776,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-11-30","filed":"2022-02-17","accession":"0001437749-22-003662","form":"10-K"},"closingCapitalEmployed":{"value":12638237,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":9906745,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-11-30","filed":"2023-02-16","accession":"0001437749-23-003620","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":8896268,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-11-30","filed":"2022-02-17","accession":"0001437749-22-003662","form":"10-K"},"closingCash":{"value":2684,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-11-30","filed":"2022-02-17","accession":"0001437749-22-003662","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 2020-11-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-11-30","filed":"2022-02-17","accession":"0001437749-22-003662","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-2103486,"tag":"NetIncomeLoss","unit":"USD","start":"2019-12-01","end":"2020-11-30","filed":"2022-02-17","accession":"0001437749-22-003662","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-856470,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-12-01","end":"2020-11-30","filed":"2022-02-17","accession":"0001437749-22-003662","form":"10-K"},"pretaxIncome":{"value":-2959956,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-12-01","end":"2020-11-30","filed":"2022-02-17","accession":"0001437749-22-003662","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":13391205.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -6.9156120032006605; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -29.195534337815964

Calculation inputs: {"original":{"fcfTotal":{"value":360728,"capex":{"accession":"0001437749-21-002312","end":"2019-11-30","filed":"2021-02-09","form":"10-K","start":"2018-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-21-002312","end":"2019-11-30","filed":"2021-02-09","form":"10-K","start":"2018-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":22889173,"tag":"Revenues","unit":"USD","start":"2018-12-01","end":"2019-11-30","filed":"2021-02-09","accession":"0001437749-21-002312","form":"10-K"},"netIncome":{"value":-1419586,"tag":"NetIncomeLoss","unit":"USD","start":"2018-12-01","end":"2019-11-30","filed":"2021-02-09","accession":"0001437749-21-002312","form":"10-K"},"operatingIncome":{"value":-1496881,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-12-01","end":"2019-11-30","filed":"2021-02-09","accession":"0001437749-21-002312","form":"10-K"},"openingAssets":{"value":21325474,"tag":"Assets","unit":"USD","start":null,"end":"2018-11-30","filed":"2020-02-06","accession":"0001437749-20-001888","form":"10-K"},"openingCurrentLiabilities":{"value":5765381,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-11-30","filed":"2020-02-06","accession":"0001437749-20-001888","form":"10-K"},"openingCapitalEmployed":{"value":15560093,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":13037075,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-11-30","filed":"2021-02-09","accession":"0001437749-21-002312","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":8288399,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-11-30","filed":"2020-02-06","accession":"0001437749-20-001888","form":"10-K"},"openingCash":{"value":3512,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-11-30","filed":"2020-02-06","accession":"0001437749-20-001888","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 2018-11-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-11-30","filed":"2020-02-06","accession":"0001437749-20-001888","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":19346938,"tag":"Assets","unit":"USD","start":null,"end":"2019-11-30","filed":"2021-02-09","accession":"0001437749-21-002312","form":"10-K"},"closingCurrentLiabilities":{"value":5202764,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-11-30","filed":"2021-02-09","accession":"0001437749-21-002312","form":"10-K"},"closingCapitalEmployed":{"value":14144174,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":11793582,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-11-30","filed":"2022-02-17","accession":"0001437749-22-003662","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":7553356,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-11-30","filed":"2021-02-09","accession":"0001437749-21-002312","form":"10-K"},"closingCash":{"value":3145,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-11-30","filed":"2021-02-09","accession":"0001437749-21-002312","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 2019-11-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-11-30","filed":"2021-02-09","accession":"0001437749-21-002312","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-1419586,"tag":"NetIncomeLoss","unit":"USD","start":"2018-12-01","end":"2019-11-30","filed":"2021-02-09","accession":"0001437749-21-002312","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-349234,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-12-01","end":"2019-11-30","filed":"2021-02-09","accession":"0001437749-21-002312","form":"10-K"},"pretaxIncome":{"value":-1768820,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-12-01","end":"2019-11-30","filed":"2021-02-09","accession":"0001437749-21-002312","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":14852133.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.575976554504612; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -10.078558747132188

Calculation inputs: {"original":{"fcfTotal":{"value":-1553117,"capex":{"accession":"0001437749-20-001888","end":"2018-11-30","filed":"2020-02-06","form":"10-K","start":"2017-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-20-001888","end":"2018-11-30","filed":"2020-02-06","form":"10-K","start":"2017-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":19726793,"tag":"Revenues","unit":"USD","start":"2017-12-01","end":"2018-11-30","filed":"2020-02-06","accession":"0001437749-20-001888","form":"10-K"},"netIncome":{"value":-3386902,"tag":"NetIncomeLoss","unit":"USD","start":"2017-12-01","end":"2018-11-30","filed":"2020-02-06","accession":"0001437749-20-001888","form":"10-K"},"operatingIncome":{"value":-3095270,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-12-01","end":"2018-11-30","filed":"2020-02-06","accession":"0001437749-20-001888","form":"10-K"},"openingAssets":{"value":24379833,"tag":"Assets","unit":"USD","start":null,"end":"2017-11-30","filed":"2019-02-05","accession":"0001437749-19-001882","form":"10-K"},"openingCurrentLiabilities":{"value":5049756,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-11-30","filed":"2019-02-05","accession":"0001437749-19-001882","form":"10-K"},"openingCapitalEmployed":{"value":19330077,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":15991034,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-11-30","filed":"2020-02-06","accession":"0001437749-20-001888","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":8388799,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-11-30","filed":"2019-02-05","accession":"0001437749-19-001882","form":"10-K"},"openingCash":{"value":212400,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-11-30","filed":"2019-02-05","accession":"0001437749-19-001882","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 2017-11-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-11-30","filed":"2019-02-05","accession":"0001437749-19-001882","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":21325474,"tag":"Assets","unit":"USD","start":null,"end":"2018-11-30","filed":"2020-02-06","accession":"0001437749-20-001888","form":"10-K"},"closingCurrentLiabilities":{"value":5765381,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-11-30","filed":"2020-02-06","accession":"0001437749-20-001888","form":"10-K"},"closingCapitalEmployed":{"value":15560093,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":13037075,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-11-30","filed":"2021-02-09","accession":"0001437749-21-002312","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":8288399,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-11-30","filed":"2020-02-06","accession":"0001437749-20-001888","form":"10-K"},"closingCash":{"value":3512,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-11-30","filed":"2020-02-06","accession":"0001437749-20-001888","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 2018-11-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-11-30","filed":"2020-02-06","accession":"0001437749-20-001888","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-3386902,"tag":"NetIncomeLoss","unit":"USD","start":"2017-12-01","end":"2018-11-30","filed":"2020-02-06","accession":"0001437749-20-001888","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-510416,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-12-01","end":"2018-11-30","filed":"2020-02-06","accession":"0001437749-20-001888","form":"10-K"},"pretaxIncome":{"value":-3846465,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-12-01","end":"2018-11-30","filed":"2020-02-06","accession":"0001437749-20-001888","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":17445085,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -7.873134776646158; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -17.742934471227855

Calculation inputs: {"original":{"fcfTotal":{"value":233785,"capex":{"accession":"0001437749-19-001882","end":"2017-11-30","filed":"2019-02-05","form":"10-K","start":"2016-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-19-001882","end":"2017-11-30","filed":"2019-02-05","form":"10-K","start":"2016-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":20715080,"tag":"Revenues","unit":"USD","start":"2016-12-01","end":"2017-11-30","filed":"2019-02-05","accession":"0001437749-19-001882","form":"10-K"},"netIncome":{"value":-1637081,"tag":"NetIncomeLoss","unit":"USD","start":"2016-12-01","end":"2017-11-30","filed":"2019-02-05","accession":"0001437749-19-001882","form":"10-K"},"operatingIncome":{"value":-1722042,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-12-01","end":"2017-11-30","filed":"2019-02-05","accession":"0001437749-19-001882","form":"10-K"},"openingAssets":{"value":27242590,"tag":"Assets","unit":"USD","start":null,"end":"2016-11-30","filed":"2018-02-07","accession":"0001437749-18-001906","form":"10-K"},"openingCurrentLiabilities":{"value":7056506,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-11-30","filed":"2018-02-07","accession":"0001437749-18-001906","form":"10-K"},"openingCapitalEmployed":{"value":20186084,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":17476279,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-11-30","filed":"2019-02-05","accession":"0001437749-19-001882","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":9766311,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-11-30","filed":"2018-02-07","accession":"0001437749-18-001906","form":"10-K"},"openingCash":{"value":1063716,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-11-30","filed":"2019-02-05","accession":"0001437749-19-001882","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 2016-11-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-11-30","filed":"2018-02-07","accession":"0001437749-18-001906","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":24379833,"tag":"Assets","unit":"USD","start":null,"end":"2017-11-30","filed":"2019-02-05","accession":"0001437749-19-001882","form":"10-K"},"closingCurrentLiabilities":{"value":5049756,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-11-30","filed":"2019-02-05","accession":"0001437749-19-001882","form":"10-K"},"closingCapitalEmployed":{"value":19330077,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":15991034,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-11-30","filed":"2020-02-06","accession":"0001437749-20-001888","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":8388799,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-11-30","filed":"2019-02-05","accession":"0001437749-19-001882","form":"10-K"},"closingCash":{"value":212400,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-11-30","filed":"2019-02-05","accession":"0001437749-19-001882","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 2017-11-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-11-30","filed":"2019-02-05","accession":"0001437749-19-001882","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-1637081,"tag":"NetIncomeLoss","unit":"USD","start":"2016-12-01","end":"2017-11-30","filed":"2019-02-05","accession":"0001437749-19-001882","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-423798,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-12-01","end":"2017-11-30","filed":"2019-02-05","accession":"0001437749-19-001882","form":"10-K"},"pretaxIncome":{"value":-1793157,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-12-01","end":"2017-11-30","filed":"2019-02-05","accession":"0001437749-19-001882","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":19758080.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.1285739664051502; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -8.715634092087033

Calculation inputs: {"original":{"fcfTotal":{"value":2107687,"capex":{"accession":"0001437749-18-001906","end":"2016-11-30","filed":"2018-02-07","form":"10-K","start":"2015-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-18-001906","end":"2016-11-30","filed":"2018-02-07","form":"10-K","start":"2015-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":21557649,"tag":"SalesRevenueNet","unit":"USD","start":"2015-12-01","end":"2016-11-30","filed":"2018-02-07","accession":"0001437749-18-001906","form":"10-K"},"netIncome":{"value":-821334,"tag":"NetIncomeLoss","unit":"USD","start":"2015-12-01","end":"2016-11-30","filed":"2018-02-07","accession":"0001437749-18-001906","form":"10-K"},"operatingIncome":{"value":-431447,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-12-01","end":"2016-11-30","filed":"2018-02-07","accession":"0001437749-18-001906","form":"10-K"},"openingAssets":{"value":31331608,"tag":"Assets","unit":"USD","start":null,"end":"2015-11-30","filed":"2017-02-02","accession":"0001437749-17-001528","form":"10-K"},"openingCurrentLiabilities":{"value":7338114,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-11-30","filed":"2017-02-02","accession":"0001437749-17-001528","form":"10-K"},"openingCapitalEmployed":{"value":23993494,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":18519866,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-11-30","filed":"2018-02-07","accession":"0001437749-18-001906","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":12811742,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-11-30","filed":"2017-02-02","accession":"0001437749-17-001528","form":"10-K"},"openingCash":{"value":447231,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-11-30","filed":"2018-02-07","accession":"0001437749-18-001906","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 2015-11-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-11-30","filed":"2017-02-02","accession":"0001437749-17-001528","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":27242590,"tag":"Assets","unit":"USD","start":null,"end":"2016-11-30","filed":"2018-02-07","accession":"0001437749-18-001906","form":"10-K"},"closingCurrentLiabilities":{"value":7056506,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-11-30","filed":"2018-02-07","accession":"0001437749-18-001906","form":"10-K"},"closingCapitalEmployed":{"value":20186084,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":17476279,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-11-30","filed":"2019-02-05","accession":"0001437749-19-001882","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":9766311,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-11-30","filed":"2018-02-07","accession":"0001437749-18-001906","form":"10-K"},"closingCash":{"value":1063716,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-11-30","filed":"2019-02-05","accession":"0001437749-19-001882","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 2016-11-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-11-30","filed":"2018-02-07","accession":"0001437749-18-001906","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-821334,"tag":"NetIncomeLoss","unit":"USD","start":"2015-12-01","end":"2016-11-30","filed":"2018-02-07","accession":"0001437749-18-001906","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-96601,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-12-01","end":"2016-11-30","filed":"2018-02-07","accession":"0001437749-18-001906","form":"10-K"},"pretaxIncome":{"value":-522783,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-12-01","end":"2016-11-30","filed":"2018-02-07","accession":"0001437749-18-001906","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":22089789,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 9.776979855270861; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -1.953151295379055

Calculation inputs: {"original":{"fcfTotal":{"value":46008,"capex":{"accession":"0001437749-17-001528","end":"2015-11-30","filed":"2017-02-02","form":"10-K","start":"2014-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-17-001528","end":"2015-11-30","filed":"2017-02-02","form":"10-K","start":"2014-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":26326150,"tag":"SalesRevenueNet","unit":"USD","start":"2014-12-01","end":"2015-11-30","filed":"2017-02-02","accession":"0001437749-17-001528","form":"10-K"},"netIncome":{"value":-557842,"tag":"NetIncomeLoss","unit":"USD","start":"2014-12-01","end":"2015-11-30","filed":"2017-02-02","accession":"0001437749-17-001528","form":"10-K"},"operatingIncome":{"value":-76812,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-12-01","end":"2015-11-30","filed":"2017-02-02","accession":"0001437749-17-001528","form":"10-K"},"openingAssets":{"value":32846342,"tag":"Assets","unit":"USD","start":null,"end":"2014-11-30","filed":"2016-02-03","accession":"0001437749-16-024657","form":"10-K"},"openingCurrentLiabilities":{"value":6503777,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-11-30","filed":"2016-02-03","accession":"0001437749-16-024657","form":"10-K"},"openingCapitalEmployed":{"value":26342565,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":19251656,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-11-30","filed":"2017-02-02","accession":"0001437749-17-001528","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":13594686,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-11-30","filed":"2016-02-03","accession":"0001437749-16-024657","form":"10-K"},"openingCash":{"value":511716,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-11-30","filed":"2017-02-02","accession":"0001437749-17-001528","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 2014-11-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-11-30","filed":"2016-02-03","accession":"0001437749-16-024657","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":31331608,"tag":"Assets","unit":"USD","start":null,"end":"2015-11-30","filed":"2017-02-02","accession":"0001437749-17-001528","form":"10-K"},"closingCurrentLiabilities":{"value":7338114,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-11-30","filed":"2017-02-02","accession":"0001437749-17-001528","form":"10-K"},"closingCapitalEmployed":{"value":23993494,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":18519866,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-11-30","filed":"2018-02-07","accession":"0001437749-18-001906","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":12811742,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-11-30","filed":"2017-02-02","accession":"0001437749-17-001528","form":"10-K"},"closingCash":{"value":447231,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-11-30","filed":"2018-02-07","accession":"0001437749-18-001906","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 2015-11-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-11-30","filed":"2017-02-02","accession":"0001437749-17-001528","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-557842,"tag":"NetIncomeLoss","unit":"USD","start":"2014-12-01","end":"2015-11-30","filed":"2017-02-02","accession":"0001437749-17-001528","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-200851,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-12-01","end":"2015-11-30","filed":"2017-02-02","accession":"0001437749-17-001528","form":"10-K"},"pretaxIncome":{"value":-510500,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-12-01","end":"2015-11-30","filed":"2017-02-02","accession":"0001437749-17-001528","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":25168029.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.17476159635951327; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -0.3051967179234274

Calculation inputs: {"original":{"fcfTotal":{"value":1308727,"capex":{"accession":"0001437749-16-024657","end":"2014-11-30","filed":"2016-02-03","form":"10-K","start":"2013-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-16-024657","end":"2014-11-30","filed":"2016-02-03","form":"10-K","start":"2013-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":36169811,"tag":"SalesRevenueNet","unit":"USD","start":"2013-12-01","end":"2014-11-30","filed":"2016-02-03","accession":"0001437749-16-024657","form":"10-K"},"netIncome":{"value":935247,"tag":"NetIncomeLoss","unit":"USD","start":"2013-12-01","end":"2014-11-30","filed":"2016-02-03","accession":"0001437749-16-024657","form":"10-K"},"operatingIncome":{"value":1664838,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-12-01","end":"2014-11-30","filed":"2016-02-03","accession":"0001437749-16-024657","form":"10-K"},"openingAssets":{"value":32767621,"tag":"Assets","unit":"USD","start":null,"end":"2013-11-30","filed":"2015-03-17","accession":"0001437749-15-005255","form":"10-K/A"},"openingCurrentLiabilities":{"value":7268872,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-11-30","filed":"2015-03-17","accession":"0001437749-15-005255","form":"10-K/A"},"openingCapitalEmployed":{"value":25498749,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":18294145,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-11-30","filed":"2016-02-03","accession":"0001437749-16-024657","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":14473476,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-11-30","filed":"2015-03-17","accession":"0001437749-15-005255","form":"10-K/A"},"openingCash":{"value":207950,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-11-30","filed":"2016-02-03","accession":"0001437749-16-024657","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 2013-11-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-11-30","filed":"2015-03-17","accession":"0001437749-15-005255","form":"10-K/A"},"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":32846342,"tag":"Assets","unit":"USD","start":null,"end":"2014-11-30","filed":"2016-02-03","accession":"0001437749-16-024657","form":"10-K"},"closingCurrentLiabilities":{"value":6503777,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-11-30","filed":"2016-02-03","accession":"0001437749-16-024657","form":"10-K"},"closingCapitalEmployed":{"value":26342565,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":19251656,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-11-30","filed":"2017-02-02","accession":"0001437749-17-001528","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":13594686,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-11-30","filed":"2016-02-03","accession":"0001437749-16-024657","form":"10-K"},"closingCash":{"value":511716,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-11-30","filed":"2017-02-02","accession":"0001437749-17-001528","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 2014-11-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-11-30","filed":"2016-02-03","accession":"0001437749-16-024657","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":935247,"tag":"NetIncomeLoss","unit":"USD","start":"2013-12-01","end":"2014-11-30","filed":"2016-02-03","accession":"0001437749-16-024657","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":367258,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-12-01","end":"2014-11-30","filed":"2016-02-03","accession":"0001437749-16-024657","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":25920657,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.6182854259315866; cashConversion: 139.93383566052603; roce: 6.422823310381369

Calculation inputs: {"original":{"fcfTotal":{"value":-844468,"capex":{"accession":"0001437749-15-005255","end":"2013-11-30","filed":"2015-03-17","form":"10-K/A","start":"2012-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-15-005255","end":"2013-11-30","filed":"2015-03-17","form":"10-K/A","start":"2012-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":34226553,"tag":"SalesRevenueNet","unit":"USD","start":"2012-12-01","end":"2013-11-30","filed":"2015-03-17","accession":"0001437749-15-005255","form":"10-K/A"},"netIncome":{"value":1551376,"tag":"NetIncomeLoss","unit":"USD","start":"2012-12-01","end":"2013-11-30","filed":"2015-03-17","accession":"0001437749-15-005255","form":"10-K/A"},"operatingIncome":{"value":1817140,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-12-01","end":"2013-11-30","filed":"2015-03-17","accession":"0001437749-15-005255","form":"10-K/A"},"openingAssets":{"value":31228676,"tag":"Assets","unit":"USD","start":null,"end":"2012-11-30","filed":"2014-02-26","accession":"0001437749-14-002836","form":"10-K"},"openingCurrentLiabilities":{"value":5959005,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-11-30","filed":"2014-02-26","accession":"0001437749-14-002836","form":"10-K"},"openingCapitalEmployed":{"value":25269671,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":17071222,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-11-30","filed":"2015-03-17","accession":"0001437749-15-005255","form":"10-K/A"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":14157454,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-11-30","filed":"2014-02-26","accession":"0001437749-14-002836","form":"10-K"},"openingCash":{"value":1546609,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-11-30","filed":"2015-03-17","accession":"0001437749-15-005255","form":"10-K/A"},"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 2012-11-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-11-30","filed":"2014-02-26","accession":"0001437749-14-002836","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":32767621,"tag":"Assets","unit":"USD","start":null,"end":"2013-11-30","filed":"2015-03-17","accession":"0001437749-15-005255","form":"10-K/A"},"closingCurrentLiabilities":{"value":7268872,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-11-30","filed":"2015-03-17","accession":"0001437749-15-005255","form":"10-K/A"},"closingCapitalEmployed":{"value":25498749,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":18294145,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-11-30","filed":"2016-02-03","accession":"0001437749-16-024657","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":14473476,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-11-30","filed":"2015-03-17","accession":"0001437749-15-005255","form":"10-K/A"},"closingCash":{"value":207950,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-11-30","filed":"2016-02-03","accession":"0001437749-16-024657","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 2013-11-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-11-30","filed":"2015-03-17","accession":"0001437749-15-005255","form":"10-K/A"},"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":1551376,"tag":"NetIncomeLoss","unit":"USD","start":"2012-12-01","end":"2013-11-30","filed":"2015-03-17","accession":"0001437749-15-005255","form":"10-K/A"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":654468,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-12-01","end":"2013-11-30","filed":"2015-03-17","accession":"0001437749-15-005255","form":"10-K/A"},"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":25384210,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -2.467289066474208; cashConversion: -54.43348356555728; roce: 7.158544622818673

Calculation inputs: {"original":{"fcfTotal":{"value":4204673,"capex":{"accession":"0001437749-14-002836","end":"2012-11-30","filed":"2014-02-26","form":"10-K","start":"2011-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-14-002836","end":"2012-11-30","filed":"2014-02-26","form":"10-K","start":"2011-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":36456830,"tag":"Revenues","unit":"USD","start":"2011-12-01","end":"2012-11-30","filed":"2013-02-27","accession":"0001437749-13-001999","form":"10-K"},"netIncome":{"value":2665087,"tag":"NetIncomeLoss","unit":"USD","start":"2011-12-01","end":"2012-11-30","filed":"2014-02-26","accession":"0001437749-14-002836","form":"10-K"},"operatingIncome":{"value":4327825,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-12-01","end":"2012-11-30","filed":"2014-02-26","accession":"0001437749-14-002836","form":"10-K"},"openingAssets":{"value":25855077,"tag":"Assets","unit":"USD","start":null,"end":"2011-11-30","filed":"2013-02-27","accession":"0001437749-13-001999","form":"10-K"},"openingCurrentLiabilities":{"value":4570473,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-11-30","filed":"2013-02-27","accession":"0001437749-13-001999","form":"10-K"},"openingCapitalEmployed":{"value":21284604,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":14730541,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-11-30","filed":"2014-02-26","accession":"0001437749-14-002836","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":11124536,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-11-30","filed":"2013-02-27","accession":"0001437749-13-001999","form":"10-K"},"openingCash":{"value":118928,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-11-30","filed":"2014-02-26","accession":"0001437749-14-002836","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 2011-11-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-11-30","filed":"2013-02-27","accession":"0001437749-13-001999","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":31228676,"tag":"Assets","unit":"USD","start":null,"end":"2012-11-30","filed":"2014-02-26","accession":"0001437749-14-002836","form":"10-K"},"closingCurrentLiabilities":{"value":5959005,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-11-30","filed":"2014-02-26","accession":"0001437749-14-002836","form":"10-K"},"closingCapitalEmployed":{"value":25269671,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":17071222,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-11-30","filed":"2015-03-17","accession":"0001437749-15-005255","form":"10-K/A"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":14157454,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-11-30","filed":"2014-02-26","accession":"0001437749-14-002836","form":"10-K"},"closingCash":{"value":1546609,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-11-30","filed":"2015-03-17","accession":"0001437749-15-005255","form":"10-K/A"},"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 2012-11-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-11-30","filed":"2014-02-26","accession":"0001437749-14-002836","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":2665087,"tag":"NetIncomeLoss","unit":"USD","start":"2011-12-01","end":"2012-11-30","filed":"2014-02-26","accession":"0001437749-14-002836","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1322940,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-12-01","end":"2012-11-30","filed":"2014-02-26","accession":"0001437749-14-002836","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":23277137.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":4204673,"capex":{"accession":"0001437749-14-002836","end":"2012-11-30","filed":"2014-02-26","form":"10-K","start":"2011-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-14-002836","end":"2012-11-30","filed":"2014-02-26","form":"10-K","start":"2011-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":36456830,"tag":"SalesRevenueNet","unit":"USD","start":"2011-12-01","end":"2012-11-30","filed":"2014-02-26","accession":"0001437749-14-002836","form":"10-K"}}}}; fcfMargin: 11.533292938524825; cashConversion: 157.76869573113373; roce: 18.59259971291573

Calculation inputs: {"original":{"fcfTotal":{"value":1508762,"capex":{"accession":"0001437749-13-001999","end":"2011-11-30","filed":"2013-02-27","form":"10-K","start":"2010-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-13-001999","end":"2011-11-30","filed":"2013-02-27","form":"10-K","start":"2010-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":27619760,"tag":"Revenues","unit":"USD","start":"2010-12-01","end":"2011-11-30","filed":"2013-02-27","accession":"0001437749-13-001999","form":"10-K"},"netIncome":{"value":1248895,"tag":"NetIncomeLoss","unit":"USD","start":"2010-12-01","end":"2011-11-30","filed":"2013-02-27","accession":"0001437749-13-001999","form":"10-K"},"operatingIncome":{"value":1929764,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-12-01","end":"2011-11-30","filed":"2013-02-27","accession":"0001437749-13-001999","form":"10-K"},"openingAssets":{"value":26777562,"tag":"Assets","unit":"USD","start":null,"end":"2010-11-30","filed":"2012-02-24","accession":"0001437749-12-001749","form":"10-K"},"openingCurrentLiabilities":{"value":6166355,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-11-30","filed":"2012-02-24","accession":"0001437749-12-001749","form":"10-K"},"openingCapitalEmployed":{"value":20611207,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":13590457,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-11-30","filed":"2013-02-27","accession":"0001437749-13-001999","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":13187105,"tag":"Liabilities","unit":"USD","start":null,"end":"2010-11-30","filed":"2012-02-24","accession":"0001437749-12-001749","form":"10-K"},"openingCash":{"value":317103,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-11-30","filed":"2013-02-27","accession":"0001437749-13-001999","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 2010-11-30"},"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":25855077,"tag":"Assets","unit":"USD","start":null,"end":"2011-11-30","filed":"2013-02-27","accession":"0001437749-13-001999","form":"10-K"},"closingCurrentLiabilities":{"value":4570473,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-11-30","filed":"2013-02-27","accession":"0001437749-13-001999","form":"10-K"},"closingCapitalEmployed":{"value":21284604,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":14730541,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-11-30","filed":"2014-02-26","accession":"0001437749-14-002836","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":11124536,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-11-30","filed":"2013-02-27","accession":"0001437749-13-001999","form":"10-K"},"closingCash":{"value":118928,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-11-30","filed":"2014-02-26","accession":"0001437749-14-002836","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 2011-11-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-11-30","filed":"2013-02-27","accession":"0001437749-13-001999","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":1248895,"tag":"NetIncomeLoss","unit":"USD","start":"2010-12-01","end":"2011-11-30","filed":"2013-02-27","accession":"0001437749-13-001999","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":332039,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-12-01","end":"2011-11-30","filed":"2013-02-27","accession":"0001437749-13-001999","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":20947905.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.462618067644325; cashConversion: 120.80775405458427; roce: 9.212205010185864

Calculation inputs: {"original":{"fcfTotal":{"value":1550228,"capex":{"accession":"0001437749-12-001749","end":"2010-11-30","filed":"2012-02-24","form":"10-K","start":"2009-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-12-001749","end":"2010-11-30","filed":"2012-02-24","form":"10-K","start":"2009-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":28951378,"tag":"SalesRevenueNet","unit":"USD","start":"2009-12-01","end":"2010-11-30","filed":"2012-02-24","accession":"0001437749-12-001749","form":"10-K"},"netIncome":{"value":1053497,"tag":"NetIncomeLoss","unit":"USD","start":"2009-12-01","end":"2010-11-30","filed":"2012-02-24","accession":"0001437749-12-001749","form":"10-K"},"operatingIncome":{"value":1895028,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-12-01","end":"2010-11-30","filed":"2012-02-24","accession":"0001437749-12-001749","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 2009-11-30"},"openingParentEquity":{"value":12667418,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-11-30","filed":"2012-02-24","accession":"0001437749-12-001749","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":387218,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-11-30","filed":"2012-02-24","accession":"0001437749-12-001749","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 2009-11-30"},"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":26777562,"tag":"Assets","unit":"USD","start":null,"end":"2010-11-30","filed":"2012-02-24","accession":"0001437749-12-001749","form":"10-K"},"closingCurrentLiabilities":{"value":6166355,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-11-30","filed":"2012-02-24","accession":"0001437749-12-001749","form":"10-K"},"closingCapitalEmployed":{"value":20611207,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":13590457,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-11-30","filed":"2013-02-27","accession":"0001437749-13-001999","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":13187105,"tag":"Liabilities","unit":"USD","start":null,"end":"2010-11-30","filed":"2012-02-24","accession":"0001437749-12-001749","form":"10-K"},"closingCash":{"value":317103,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-11-30","filed":"2013-02-27","accession":"0001437749-13-001999","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 2010-11-30"},"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":1053497,"tag":"NetIncomeLoss","unit":"USD","start":"2009-12-01","end":"2010-11-30","filed":"2012-02-24","accession":"0001437749-12-001749","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.354591411849205; cashConversion: 147.1506800683818; 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 2009-11-30

revenue: 22975408; operatingIncome: 289455; netIncome: 1034899

revenue: 24499371; operatingIncome: 460697; netIncome: 307375

revenue: 30280957; operatingIncome: 1531241; netIncome: 266969

revenue: 25646152; operatingIncome: 604718; netIncome: 97797

revenue: 24965086; operatingIncome: 523408; netIncome: 212631

revenue: 22409123; operatingIncome: -3909634; netIncome: -2103486

revenue: 22889173; operatingIncome: -1496881; netIncome: -1419586

revenue: 19726793; operatingIncome: -3095270; netIncome: -3386902

revenue: 20715080; operatingIncome: -1722042; netIncome: -1637081

revenue: 21557649; operatingIncome: -431447; netIncome: -821334

revenue: 26326150; operatingIncome: -76812; netIncome: -557842

revenue: 36169811; operatingIncome: 1664838; netIncome: 935247

revenue: 34226553; operatingIncome: 1817140; netIncome: 1551376

revenue: 36456830; operatingIncome: 4327825; netIncome: 2665087

revenue: 27619760; operatingIncome: 1929764; netIncome: 1248895

revenue: 28951378; operatingIncome: 1895028; netIncome: 1053497