Axil Brands, Inc. (AXIL)

revenue: 30847570; averageDilutedShares: 8256118; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 6822681

revenue: 26257522; averageDilutedShares: 8217083; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 6657717

revenue: 27498539; averageDilutedShares: 16168181; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 5908939

revenue: 23521027; averageDilutedShares: 17869264; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 5863939

revenue: 2336257; averageDilutedShares: 41945881; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 41945881

revenue: 1633609; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 41945881

revenue: 1012711; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 41285881

revenue: 992670; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 41285881

revenue: 933218; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 40505047

revenue: 582005; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 39679047

Calculation inputs: {"original":{"fcfTotal":{"value":-89020,"capex":{"accession":"0001520138-26-000360","end":"2026-05-31","filed":"2026-08-18","form":"10-K","start":"2025-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001520138-26-000360","end":"2026-05-31","filed":"2026-08-18","form":"10-K","start":"2025-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":30847570,"tag":"Revenues","unit":"USD","start":"2025-06-01","end":"2026-05-31","filed":"2026-08-18","accession":"0001520138-26-000360","form":"10-K"},"netIncome":{"value":2699349,"tag":"ProfitLoss","unit":"USD","start":"2025-06-01","end":"2026-05-31","filed":"2026-08-18","accession":"0001520138-26-000360","form":"10-K"},"operatingIncome":{"value":2977043,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-06-01","end":"2026-05-31","filed":"2026-08-18","accession":"0001520138-26-000360","form":"10-K"},"openingAssets":{"value":12869795,"tag":"Assets","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-08-18","accession":"0001520138-26-000360","form":"10-K"},"openingCurrentLiabilities":{"value":2462824,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-08-18","accession":"0001520138-26-000360","form":"10-K"},"openingCapitalEmployed":{"value":10406971,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":9659708,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-08-18","accession":"0001520138-26-000360","form":"10-K"},"openingTotalEquity":{"value":9659708,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":3210087,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-08-18","accession":"0001520138-26-000360","form":"10-K"},"openingCash":{"value":4769854,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-08-18","accession":"0001520138-26-000360","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-05-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":27773500,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-05-31","filed":"2026-08-18","accession":"0001520138-26-000360","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":17957235,"tag":"Assets","unit":"USD","start":null,"end":"2026-05-31","filed":"2026-08-18","accession":"0001520138-26-000360","form":"10-K"},"closingCurrentLiabilities":{"value":4502533,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-05-31","filed":"2026-08-18","accession":"0001520138-26-000360","form":"10-K"},"closingCapitalEmployed":{"value":13454702,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":13144217,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-05-31","filed":"2026-08-18","accession":"0001520138-26-000360","form":"10-K"},"closingTotalEquity":{"value":13144217,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":4813018,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-05-31","filed":"2026-08-18","accession":"0001520138-26-000360","form":"10-K"},"closingCash":{"value":4462040,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-05-31","filed":"2026-08-18","accession":"0001520138-26-000360","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2026-05-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":24873500,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2026-05-31","filed":"2026-08-18","accession":"0001520138-26-000360","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":2699349,"tag":"NetIncomeLoss","unit":"USD","start":"2025-06-01","end":"2026-05-31","filed":"2026-08-18","accession":"0001520138-26-000360","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":440310,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-06-01","end":"2026-05-31","filed":"2026-08-18","accession":"0001520138-26-000360","form":"10-K"},"pretaxIncome":{"value":3139659,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-06-01","end":"2026-05-31","filed":"2026-08-18","accession":"0001520138-26-000360","form":"10-K"},"effectiveTaxRate":{"value":0.1402413446810625,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":2559538.4865066553,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":11930836.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.2885802674246302; cashConversion: -3.2978321810184603; roce: 24.9525085688669

Calculation inputs: {"original":{"fcfTotal":{"value":1715178,"capex":{"accession":"0001520138-26-000360","end":"2025-05-31","filed":"2026-08-18","form":"10-K","start":"2024-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001520138-26-000360","end":"2025-05-31","filed":"2026-08-18","form":"10-K","start":"2024-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":26257522,"tag":"Revenues","unit":"USD","start":"2024-06-01","end":"2025-05-31","filed":"2026-08-18","accession":"0001520138-26-000360","form":"10-K"},"netIncome":{"value":854988,"tag":"ProfitLoss","unit":"USD","start":"2024-06-01","end":"2025-05-31","filed":"2026-08-18","accession":"0001520138-26-000360","form":"10-K"},"operatingIncome":{"value":1161365,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-06-01","end":"2025-05-31","filed":"2026-08-18","accession":"0001520138-26-000360","form":"10-K"},"openingAssets":{"value":10974361,"tag":"Assets","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-08-21","accession":"0001520138-25-000275","form":"10-K"},"openingCurrentLiabilities":{"value":2798045,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-08-21","accession":"0001520138-25-000275","form":"10-K"},"openingCapitalEmployed":{"value":8176316,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":7695786,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-05-31","filed":"2026-08-18","accession":"0001520138-26-000360","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":3278575,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-08-21","accession":"0001520138-25-000275","form":"10-K"},"openingCash":{"value":3253876,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-08-21","accession":"0001520138-25-000275","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 2024-05-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":42251750,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-05-31","filed":"2025-08-21","accession":"0001520138-25-000275","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":12869795,"tag":"Assets","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-08-18","accession":"0001520138-26-000360","form":"10-K"},"closingCurrentLiabilities":{"value":2462824,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-08-18","accession":"0001520138-26-000360","form":"10-K"},"closingCapitalEmployed":{"value":10406971,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":9659708,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-08-18","accession":"0001520138-26-000360","form":"10-K"},"closingTotalEquity":{"value":9659708,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":3210087,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-08-18","accession":"0001520138-26-000360","form":"10-K"},"closingCash":{"value":4769854,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-08-18","accession":"0001520138-26-000360","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 2025-05-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":27773500,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-05-31","filed":"2026-08-18","accession":"0001520138-26-000360","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":854988,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-06-01","end":"2025-05-31","filed":"2025-08-21","accession":"0001520138-25-000275","form":"10-K"},"incomeTaxExpense":{"value":453828,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-06-01","end":"2025-05-31","filed":"2026-08-18","accession":"0001520138-26-000360","form":"10-K"},"pretaxIncome":{"value":1308816,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-06-01","end":"2025-05-31","filed":"2026-08-18","accession":"0001520138-26-000360","form":"10-K"},"effectiveTaxRate":{"value":0.34674698353320865,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":758665.1894689552,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":9291643.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 6.532139628408194; cashConversion: 200.60842959199428; roce: 12.499026679187594

Calculation inputs: {"original":{"fcfTotal":{"value":-135768,"capex":{"accession":"0001520138-25-000275","end":"2024-05-31","filed":"2025-08-21","form":"10-K","start":"2023-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001520138-25-000275","end":"2024-05-31","filed":"2025-08-21","form":"10-K","start":"2023-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":27498539,"tag":"Revenues","unit":"USD","start":"2023-06-01","end":"2024-05-31","filed":"2025-08-21","accession":"0001520138-25-000275","form":"10-K"},"netIncome":{"value":2003134,"tag":"ProfitLoss","unit":"USD","start":"2023-06-01","end":"2024-05-31","filed":"2025-08-21","accession":"0001520138-25-000275","form":"10-K"},"operatingIncome":{"value":1503380,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-06-01","end":"2024-05-31","filed":"2025-08-21","accession":"0001520138-25-000275","form":"10-K"},"openingAssets":{"value":10169314,"tag":"Assets","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-08-15","accession":"0001520138-24-000274","form":"10-K"},"openingCurrentLiabilities":{"value":2854661,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-08-15","accession":"0001520138-24-000274","form":"10-K"},"openingCapitalEmployed":{"value":7314653,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":6671959,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-05-31","filed":"2025-08-21","accession":"0001520138-25-000275","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":3497355,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-08-15","accession":"0001520138-24-000274","form":"10-K"},"openingCash":{"value":4832682,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-08-15","accession":"0001520138-24-000274","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 2023-05-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":250000000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-05-31","filed":"2024-08-15","accession":"0001520138-24-000274","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":10974361,"tag":"Assets","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-08-21","accession":"0001520138-25-000275","form":"10-K"},"closingCurrentLiabilities":{"value":2798045,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-08-21","accession":"0001520138-25-000275","form":"10-K"},"closingCapitalEmployed":{"value":8176316,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":7695786,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-05-31","filed":"2026-08-18","accession":"0001520138-26-000360","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":3278575,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-08-21","accession":"0001520138-25-000275","form":"10-K"},"closingCash":{"value":3253876,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-08-21","accession":"0001520138-25-000275","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 2024-05-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":42251750,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-05-31","filed":"2025-08-21","accession":"0001520138-25-000275","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":3332722,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-06-01","end":"2024-05-31","filed":"2025-08-21","accession":"0001520138-25-000275","form":"10-K"},"incomeTaxExpense":{"value":-220205,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-06-01","end":"2024-05-31","filed":"2025-08-21","accession":"0001520138-25-000275","form":"10-K"},"pretaxIncome":{"value":1782929,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-06-01","end":"2024-05-31","filed":"2025-08-21","accession":"0001520138-25-000275","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":7745484.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.4937280486065096; cashConversion: -6.777779219962319; roce: 19.409760616007947

Calculation inputs: {"original":{"fcfTotal":{"value":2852486,"capex":{"accession":"0001520138-24-000274","end":"2023-05-31","filed":"2024-08-15","form":"10-K","start":"2022-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001520138-24-000274","end":"2023-05-31","filed":"2024-08-15","form":"10-K","start":"2022-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":23521027,"tag":"Revenues","unit":"USD","start":"2022-06-01","end":"2023-05-31","filed":"2024-08-15","accession":"0001520138-24-000274","form":"10-K"},"netIncome":{"value":1824575,"tag":"ProfitLoss","unit":"USD","start":"2022-06-01","end":"2023-05-31","filed":"2024-08-15","accession":"0001520138-24-000274","form":"10-K"},"operatingIncome":{"value":1984211,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-06-01","end":"2023-05-31","filed":"2024-08-15","accession":"0001520138-24-000274","form":"10-K"},"openingAssets":{"value":893915,"tag":"Assets","unit":"USD","start":null,"end":"2022-05-31","filed":"2023-08-21","accession":"0001520138-23-000335","form":"10-K"},"openingCurrentLiabilities":{"value":707003,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-05-31","filed":"2023-08-21","accession":"0001520138-23-000335","form":"10-K"},"openingCapitalEmployed":{"value":186912,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":184712,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-05-31","filed":"2024-08-15","accession":"0001520138-24-000274","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":709203,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-05-31","filed":"2023-08-21","accession":"0001520138-23-000335","form":"10-K"},"openingCash":{"value":373731,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-05-31","filed":"2023-08-21","accession":"0001520138-23-000335","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 2022-05-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-05-31","filed":"2023-08-21","accession":"0001520138-23-000335","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":10169314,"tag":"Assets","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-08-15","accession":"0001520138-24-000274","form":"10-K"},"closingCurrentLiabilities":{"value":2854661,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-08-15","accession":"0001520138-24-000274","form":"10-K"},"closingCapitalEmployed":{"value":7314653,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":6671959,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-05-31","filed":"2025-08-21","accession":"0001520138-25-000275","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":3497355,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-08-15","accession":"0001520138-24-000274","form":"10-K"},"closingCash":{"value":4832682,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-08-15","accession":"0001520138-24-000274","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 2023-05-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":250000000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-05-31","filed":"2024-08-15","accession":"0001520138-24-000274","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":1824575,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-06-01","end":"2023-05-31","filed":"2024-08-15","accession":"0001520138-24-000274","form":"10-K"},"incomeTaxExpense":{"value":230913,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-06-01","end":"2023-05-31","filed":"2024-08-15","accession":"0001520138-24-000274","form":"10-K"},"pretaxIncome":{"value":2055488,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-06-01","end":"2023-05-31","filed":"2024-08-15","accession":"0001520138-24-000274","form":"10-K"},"effectiveTaxRate":{"value":0.11233974608462807,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":1761305.2400816742,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":3750782.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 12.127387124720363; cashConversion: 156.3370099886275; roce: 52.90125460487245

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":2336257,"tag":"Revenues","unit":"USD","start":"2021-06-01","end":"2022-05-31","filed":"2023-08-21","accession":"0001520138-23-000335","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-211403,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-06-01","end":"2022-05-31","filed":"2023-08-21","accession":"0001520138-23-000335","form":"10-K"},"openingAssets":{"value":1262764,"tag":"Assets","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-08-25","accession":"0001520138-22-000375","form":"10-K"},"openingCurrentLiabilities":{"value":712411,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-08-25","accession":"0001520138-22-000375","form":"10-K"},"openingCapitalEmployed":{"value":550353,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":345648,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-05-31","filed":"2023-08-21","accession":"0001520138-23-000335","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":917116,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-08-25","accession":"0001520138-22-000375","form":"10-K"},"openingCash":{"value":496937,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-08-25","accession":"0001520138-22-000375","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 2021-05-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-05-31","filed":"2022-08-25","accession":"0001520138-22-000375","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":893915,"tag":"Assets","unit":"USD","start":null,"end":"2022-05-31","filed":"2023-08-21","accession":"0001520138-23-000335","form":"10-K"},"closingCurrentLiabilities":{"value":707003,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-05-31","filed":"2023-08-21","accession":"0001520138-23-000335","form":"10-K"},"closingCapitalEmployed":{"value":186912,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":184712,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-05-31","filed":"2024-08-15","accession":"0001520138-24-000274","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":709203,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-05-31","filed":"2023-08-21","accession":"0001520138-23-000335","form":"10-K"},"closingCash":{"value":373731,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-05-31","filed":"2023-08-21","accession":"0001520138-23-000335","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 2022-05-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-05-31","filed":"2023-08-21","accession":"0001520138-23-000335","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":-182903,"tag":"NetIncomeLoss","unit":"USD","start":"2021-06-01","end":"2022-05-31","filed":"2023-08-21","accession":"0001520138-23-000335","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":-182903,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-06-01","end":"2022-05-31","filed":"2023-08-21","accession":"0001520138-23-000335","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":368632.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; roce: -57.347900686998564

Calculation inputs: {"original":{"fcfTotal":{"value":32999,"capex":{"accession":"0001520138-22-000375","end":"2021-05-31","filed":"2022-08-25","form":"10-K","start":"2020-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001520138-22-000375","end":"2021-05-31","filed":"2022-08-25","form":"10-K","start":"2020-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1633609,"tag":"Revenues","unit":"USD","start":"2020-06-01","end":"2021-05-31","filed":"2022-08-25","accession":"0001520138-22-000375","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-321054,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-06-01","end":"2021-05-31","filed":"2022-08-25","accession":"0001520138-22-000375","form":"10-K"},"openingAssets":{"value":1142902,"tag":"Assets","unit":"USD","start":null,"end":"2020-05-31","filed":"2021-08-30","accession":"0001520138-21-000506","form":"10-K"},"openingCurrentLiabilities":{"value":339799,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-05-31","filed":"2021-08-30","accession":"0001520138-21-000506","form":"10-K"},"openingCapitalEmployed":{"value":803103,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":504603,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-05-31","filed":"2022-08-25","accession":"0001520138-22-000375","form":"10-K"},"openingTotalEquity":{"value":504603,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-05-31","filed":"2020-08-21","accession":"0001520138-20-000409","form":"10-K"},"openingCash":{"value":409031,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-05-31","filed":"2021-08-30","accession":"0001520138-21-000506","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 2020-05-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-05-31","filed":"2021-08-30","accession":"0001520138-21-000506","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":1262764,"tag":"Assets","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-08-25","accession":"0001520138-22-000375","form":"10-K"},"closingCurrentLiabilities":{"value":712411,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-08-25","accession":"0001520138-22-000375","form":"10-K"},"closingCapitalEmployed":{"value":550353,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":345648,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-05-31","filed":"2023-08-21","accession":"0001520138-23-000335","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":917116,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-08-25","accession":"0001520138-22-000375","form":"10-K"},"closingCash":{"value":496937,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-08-25","accession":"0001520138-22-000375","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 2021-05-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-05-31","filed":"2022-08-25","accession":"0001520138-22-000375","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":-297755,"tag":"NetIncomeLoss","unit":"USD","start":"2020-06-01","end":"2021-05-31","filed":"2022-08-25","accession":"0001520138-22-000375","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":-297755,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-06-01","end":"2021-05-31","filed":"2022-08-25","accession":"0001520138-22-000375","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":676728,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.0200060112303495; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: -47.4421037699046

Calculation inputs: {"original":{"fcfTotal":{"value":-98934,"capex":{"accession":"0001520138-21-000506","end":"2020-05-31","filed":"2021-08-30","form":"10-K","start":"2019-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001520138-21-000506","end":"2020-05-31","filed":"2021-08-30","form":"10-K","start":"2019-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1012711,"tag":"Revenues","unit":"USD","start":"2019-06-01","end":"2020-05-31","filed":"2021-08-30","accession":"0001520138-21-000506","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-171119,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-06-01","end":"2020-05-31","filed":"2021-08-30","accession":"0001520138-21-000506","form":"10-K"},"openingAssets":{"value":741464,"tag":"Assets","unit":"USD","start":null,"end":"2019-05-31","filed":"2020-08-21","accession":"0001520138-20-000409","form":"10-K"},"openingCurrentLiabilities":{"value":52184,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-05-31","filed":"2020-08-21","accession":"0001520138-20-000409","form":"10-K"},"openingCapitalEmployed":{"value":689280,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":677370,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-05-31","filed":"2021-08-30","accession":"0001520138-21-000506","form":"10-K"},"openingTotalEquity":{"value":677370,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-05-31","filed":"2020-08-21","accession":"0001520138-20-000409","form":"10-K"},"openingCash":{"value":346179,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-05-31","filed":"2021-08-30","accession":"0001520138-21-000506","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 2019-05-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-05-31","filed":"2020-08-21","accession":"0001520138-20-000409","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":1142902,"tag":"Assets","unit":"USD","start":null,"end":"2020-05-31","filed":"2021-08-30","accession":"0001520138-21-000506","form":"10-K"},"closingCurrentLiabilities":{"value":339799,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-05-31","filed":"2021-08-30","accession":"0001520138-21-000506","form":"10-K"},"closingCapitalEmployed":{"value":803103,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":504603,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-05-31","filed":"2022-08-25","accession":"0001520138-22-000375","form":"10-K"},"closingTotalEquity":{"value":504603,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-05-31","filed":"2020-08-21","accession":"0001520138-20-000409","form":"10-K"},"closingCash":{"value":409031,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-05-31","filed":"2021-08-30","accession":"0001520138-21-000506","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 2020-05-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-05-31","filed":"2021-08-30","accession":"0001520138-21-000506","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":-172767,"tag":"NetIncomeLoss","unit":"USD","start":"2019-06-01","end":"2020-05-31","filed":"2021-08-30","accession":"0001520138-21-000506","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":-172767,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-06-01","end":"2020-05-31","filed":"2021-08-30","accession":"0001520138-21-000506","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":746191.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -9.769223401345497; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: -22.932316972251762

Calculation inputs: {"original":{"fcfTotal":{"value":-188927,"capex":{"accession":"0001520138-20-000409","end":"2019-05-31","filed":"2020-08-21","form":"10-K","start":"2018-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001520138-20-000409","end":"2019-05-31","filed":"2020-08-21","form":"10-K","start":"2018-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":992670,"tag":"Revenues","unit":"USD","start":"2018-06-01","end":"2019-05-31","filed":"2020-08-21","accession":"0001520138-20-000409","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-149640,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-06-01","end":"2019-05-31","filed":"2020-08-21","accession":"0001520138-20-000409","form":"10-K"},"openingAssets":{"value":609514,"tag":"Assets","unit":"USD","start":null,"end":"2018-05-31","filed":"2019-07-19","accession":"0001520138-19-000249","form":"10-K/A"},"openingCurrentLiabilities":{"value":96169,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-05-31","filed":"2019-07-19","accession":"0001520138-19-000249","form":"10-K/A"},"openingCapitalEmployed":{"value":513345,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":513345,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-05-31","filed":"2019-07-19","accession":"0001520138-19-000249","form":"10-K/A"},"openingTotalEquity":{"value":513345,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-05-31","filed":"2020-08-21","accession":"0001520138-20-000409","form":"10-K"},"openingCash":{"value":227870,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-05-31","filed":"2020-08-21","accession":"0001520138-20-000409","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 2018-05-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-05-31","filed":"2019-07-19","accession":"0001520138-19-000249","form":"10-K/A"},"openingCommonEquity":{"value":513345,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":741464,"tag":"Assets","unit":"USD","start":null,"end":"2019-05-31","filed":"2020-08-21","accession":"0001520138-20-000409","form":"10-K"},"closingCurrentLiabilities":{"value":52184,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-05-31","filed":"2020-08-21","accession":"0001520138-20-000409","form":"10-K"},"closingCapitalEmployed":{"value":689280,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":677370,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-05-31","filed":"2021-08-30","accession":"0001520138-21-000506","form":"10-K"},"closingTotalEquity":{"value":677370,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-05-31","filed":"2020-08-21","accession":"0001520138-20-000409","form":"10-K"},"closingCash":{"value":346179,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-05-31","filed":"2021-08-30","accession":"0001520138-21-000506","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 2019-05-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-05-31","filed":"2020-08-21","accession":"0001520138-20-000409","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":-149975,"tag":"NetIncomeLoss","unit":"USD","start":"2018-06-01","end":"2019-05-31","filed":"2020-08-21","accession":"0001520138-20-000409","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":-149975,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-06-01","end":"2019-05-31","filed":"2020-08-21","accession":"0001520138-20-000409","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":601312.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -19.03220607049674; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: -24.88556283130652

Calculation inputs: {"original":{"fcfTotal":{"value":-472613,"capex":{"accession":"0001520138-19-000249","end":"2018-05-31","filed":"2019-07-19","form":"10-K/A","start":"2017-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001520138-19-000249","end":"2018-05-31","filed":"2019-07-19","form":"10-K/A","start":"2017-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":933218,"tag":"Revenues","unit":"USD","start":"2017-06-01","end":"2018-05-31","filed":"2019-07-19","accession":"0001520138-19-000249","form":"10-K/A"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-338845,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-06-01","end":"2018-05-31","filed":"2019-07-19","accession":"0001520138-19-000249","form":"10-K/A"},"openingAssets":{"value":635698,"tag":"Assets","unit":"USD","start":null,"end":"2017-05-31","filed":"2018-08-10","accession":"0001520138-18-000178","form":"10-K"},"openingCurrentLiabilities":{"value":83214,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-05-31","filed":"2018-08-10","accession":"0001520138-18-000178","form":"10-K"},"openingCapitalEmployed":{"value":552484,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":552484,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-05-31","filed":"2018-08-10","accession":"0001520138-18-000178","form":"10-K"},"openingTotalEquity":{"value":552484,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-05-31","filed":"2019-07-19","accession":"0001520138-19-000249","form":"10-K/A"},"openingCash":{"value":416873,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-05-31","filed":"2019-07-19","accession":"0001520138-19-000249","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 2017-05-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-05-31","filed":"2018-08-10","accession":"0001520138-18-000178","form":"10-K"},"openingCommonEquity":{"value":552484,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":609514,"tag":"Assets","unit":"USD","start":null,"end":"2018-05-31","filed":"2019-07-19","accession":"0001520138-19-000249","form":"10-K/A"},"closingCurrentLiabilities":{"value":96169,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-05-31","filed":"2019-07-19","accession":"0001520138-19-000249","form":"10-K/A"},"closingCapitalEmployed":{"value":513345,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":513345,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-05-31","filed":"2019-07-19","accession":"0001520138-19-000249","form":"10-K/A"},"closingTotalEquity":{"value":513345,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-05-31","filed":"2020-08-21","accession":"0001520138-20-000409","form":"10-K"},"closingCash":{"value":227870,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-05-31","filed":"2020-08-21","accession":"0001520138-20-000409","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 2018-05-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-05-31","filed":"2019-07-19","accession":"0001520138-19-000249","form":"10-K/A"},"closingCommonEquity":{"value":513345,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-342539,"tag":"NetIncomeLoss","unit":"USD","start":"2017-06-01","end":"2018-05-31","filed":"2019-07-19","accession":"0001520138-19-000249","form":"10-K/A"},"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":-342539,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-06-01","end":"2018-05-31","filed":"2019-07-19","accession":"0001520138-19-000249","form":"10-K/A"},"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":532914.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":532914.5,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -50.643365215844526; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: -63.583370315500886

Calculation inputs: {"original":{"fcfTotal":{"value":-375423,"capex":{"accession":"0001520138-18-000178","end":"2017-05-31","filed":"2018-08-10","form":"10-K","start":"2016-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001520138-18-000178","end":"2017-05-31","filed":"2018-08-10","form":"10-K","start":"2016-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":582005,"tag":"SalesRevenueNet","unit":"USD","start":"2016-06-01","end":"2017-05-31","filed":"2018-08-10","accession":"0001520138-18-000178","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-538206,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-06-01","end":"2017-05-31","filed":"2018-08-10","accession":"0001520138-18-000178","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 2016-05-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":632041,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-05-31","filed":"2018-08-10","accession":"0001520138-18-000178","form":"10-K"},"openingCash":{"value":369696,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-05-31","filed":"2018-08-10","accession":"0001520138-18-000178","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 2016-05-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":635698,"tag":"Assets","unit":"USD","start":null,"end":"2017-05-31","filed":"2018-08-10","accession":"0001520138-18-000178","form":"10-K"},"closingCurrentLiabilities":{"value":83214,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-05-31","filed":"2018-08-10","accession":"0001520138-18-000178","form":"10-K"},"closingCapitalEmployed":{"value":552484,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":552484,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-05-31","filed":"2018-08-10","accession":"0001520138-18-000178","form":"10-K"},"closingTotalEquity":{"value":552484,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-05-31","filed":"2019-07-19","accession":"0001520138-19-000249","form":"10-K/A"},"closingCash":{"value":416873,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-05-31","filed":"2019-07-19","accession":"0001520138-19-000249","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 2017-05-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-05-31","filed":"2018-08-10","accession":"0001520138-18-000178","form":"10-K"},"closingCommonEquity":{"value":552484,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-538777,"tag":"NetIncomeLoss","unit":"USD","start":"2016-06-01","end":"2017-05-31","filed":"2018-08-10","accession":"0001520138-18-000178","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":-538777,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-06-01","end":"2017-05-31","filed":"2018-08-10","accession":"0001520138-18-000178","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -64.50511593543011; cashConversion: Consolidated income including noncontrolling interests is not confirmed; 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 2016-05-31

revenue: 30847570; operatingIncome: 2977043; netIncome: 2699349

revenue: 26257522; operatingIncome: 1161365; netIncome: 854988

revenue: 27498539; operatingIncome: 1503380; netIncome: 2003134

revenue: 23521027; operatingIncome: 1984211; netIncome: 1824575

revenue: 2336257; operatingIncome: -211403; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 1633609; operatingIncome: -321054; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 1012711; operatingIncome: -171119; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 992670; operatingIncome: -149640; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 933218; operatingIncome: -338845; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 582005; operatingIncome: -538206; netIncome: Consolidated income including noncontrolling interests is not confirmed