CEMTREX INC (CETX)

revenue: 76488088; averageDilutedShares: Retained price/financial basis requires review; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Retained price/financial basis requires review

revenue: 66863884; averageDilutedShares: Retained price/financial basis requires review; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Retained price/financial basis requires review

revenue: 59368562; averageDilutedShares: Retained price/financial basis requires review; totalDebt: Borrowing components do not come from the same filing; periodEndShares: Retained price/financial basis requires review

revenue: 45026780; averageDilutedShares: Retained price/financial basis requires review; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Retained price/financial basis requires review

revenue: 43130934; averageDilutedShares: Retained price/financial basis requires review; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Retained price/financial basis requires review

revenue: 43518384; averageDilutedShares: Retained price/financial basis requires review; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Retained price/financial basis requires review

revenue: 39265041; averageDilutedShares: Retained price/financial basis requires review; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Retained price/financial basis requires review

revenue: 22641417; averageDilutedShares: Retained price/financial basis requires review; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Retained price/financial basis requires review

revenue: 120628200; averageDilutedShares: Retained price/financial basis requires review; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Retained price/financial basis requires review

revenue: 93704560; averageDilutedShares: Retained price/financial basis requires review; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Retained price/financial basis requires review

revenue: 56887389; averageDilutedShares: Retained price/financial basis requires review; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Retained price/financial basis requires review

revenue: 47653114; averageDilutedShares: Retained price/financial basis requires review; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Retained price/financial basis requires review

revenue: 13673531; averageDilutedShares: Retained price/financial basis requires review; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Retained price/financial basis requires review

revenue: 12162046; averageDilutedShares: Retained price/financial basis requires review; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Retained price/financial basis requires review

revenue: 13732153; averageDilutedShares: Retained price/financial basis requires review; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Retained price/financial basis requires review

revenue: 3304055; averageDilutedShares: Retained price/financial basis requires review; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Retained price/financial basis requires review

Calculation inputs: {"original":{"fcfTotal":{"value":-1772219,"capex":{"accession":"0001493152-25-029383","end":"2025-09-30","filed":"2025-12-29","form":"10-K","start":"2024-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001493152-25-029383","end":"2025-09-30","filed":"2025-12-29","form":"10-K","start":"2024-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":76488088,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-10-01","end":"2025-09-30","filed":"2025-12-29","accession":"0001493152-25-029383","form":"10-K"},"netIncome":{"value":-28292520,"tag":"ProfitLoss","unit":"USD","start":"2024-10-01","end":"2025-09-30","filed":"2025-12-29","accession":"0001493152-25-029383","form":"10-K"},"operatingIncome":{"value":509826,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-10-01","end":"2025-09-30","filed":"2025-12-29","accession":"0001493152-25-029383","form":"10-K"},"openingAssets":{"value":44115458,"tag":"Assets","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-29","accession":"0001493152-25-029383","form":"10-K"},"openingCurrentLiabilities":{"value":18592822,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-29","accession":"0001493152-25-029383","form":"10-K"},"openingCapitalEmployed":{"value":25522636,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":4710677,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-29","accession":"0001493152-25-029383","form":"10-K"},"openingTotalEquity":{"value":4960842,"inputNames":["openingParentEquity","openingNoncontrollingEquity"]},"openingNoncontrollingEquity":{"value":250165,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-29","accession":"0001493152-25-029383","form":"10-K"},"openingCash":{"value":3897511,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-29","accession":"0001493152-25-029383","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":2442727,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-09-30","filed":"2025-12-29","accession":"0001493152-25-029383","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":47788276,"tag":"Assets","unit":"USD","start":null,"end":"2025-09-30","filed":"2025-12-29","accession":"0001493152-25-029383","form":"10-K"},"closingCurrentLiabilities":{"value":23823159,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-09-30","filed":"2025-12-29","accession":"0001493152-25-029383","form":"10-K"},"closingCapitalEmployed":{"value":23965117,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":8717459,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-09-30","filed":"2025-12-29","accession":"0001493152-25-029383","form":"10-K"},"closingTotalEquity":{"value":8717459,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":39070817,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-09-30","filed":"2025-12-29","accession":"0001493152-25-029383","form":"10-K"},"closingCash":{"value":4974303,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-09-30","filed":"2025-12-29","accession":"0001493152-25-029383","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":2691227,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-09-30","filed":"2025-12-29","accession":"0001493152-25-029383","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":-28112368,"tag":"NetIncomeLoss","unit":"USD","start":"2024-10-01","end":"2025-09-30","filed":"2025-12-29","accession":"0001493152-25-029383","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":734880,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-10-01","end":"2025-09-30","filed":"2025-12-29","accession":"0001493152-25-029383","form":"10-K"},"pretaxIncome":{"value":-27314088,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-10-01","end":"2025-09-30","filed":"2025-12-29","accession":"0001493152-25-029383","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":24743876.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -2.3169869274284904; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 2.0604128055682787

Calculation inputs: {"original":{"fcfTotal":{"value":-5246706,"capex":{"accession":"0001493152-25-029383","end":"2024-09-30","filed":"2025-12-29","form":"10-K","start":"2023-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001493152-25-029383","end":"2024-09-30","filed":"2025-12-29","form":"10-K","start":"2023-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":66863884,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2025-12-29","accession":"0001493152-25-029383","form":"10-K"},"netIncome":{"value":-7635505,"tag":"ProfitLoss","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2025-12-29","accession":"0001493152-25-029383","form":"10-K"},"operatingIncome":{"value":-5269745,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2025-12-29","accession":"0001493152-25-029383","form":"10-K"},"openingAssets":{"value":48453743,"tag":"Assets","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-30","accession":"0001493152-24-052491","form":"10-K"},"openingCurrentLiabilities":{"value":27344118,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-30","accession":"0001493152-24-052491","form":"10-K"},"openingCapitalEmployed":{"value":21109625,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":7687614,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-09-30","filed":"2025-12-29","accession":"0001493152-25-029383","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":656179,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-30","accession":"0001493152-24-052491","form":"10-K"},"openingLiabilities":{"value":40109950,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-30","accession":"0001493152-24-052491","form":"10-K"},"openingCash":{"value":5329910,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-30","accession":"0001493152-24-052491","form":"10-K"},"openingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":2278916,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-09-30","filed":"2024-12-30","accession":"0001493152-24-052491","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":44115458,"tag":"Assets","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-29","accession":"0001493152-25-029383","form":"10-K"},"closingCurrentLiabilities":{"value":18592822,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-29","accession":"0001493152-25-029383","form":"10-K"},"closingCapitalEmployed":{"value":25522636,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":4710677,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-29","accession":"0001493152-25-029383","form":"10-K"},"closingTotalEquity":{"value":4960842,"inputNames":["closingParentEquity","closingNoncontrollingEquity"]},"closingNoncontrollingEquity":{"value":250165,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-29","accession":"0001493152-25-029383","form":"10-K"},"closingCash":{"value":3897511,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-29","accession":"0001493152-25-029383","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":2442727,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-09-30","filed":"2025-12-29","accession":"0001493152-25-029383","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":-7229491,"tag":"NetIncomeLoss","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2025-12-29","accession":"0001493152-25-029383","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":202280,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2025-12-29","accession":"0001493152-25-029383","form":"10-K"},"pretaxIncome":{"value":-7476349,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2025-12-29","accession":"0001493152-25-029383","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":23316130.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -7.846845989383447; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -22.601284548480287

Calculation inputs: {"original":{"fcfTotal":{"value":-4994038,"capex":{"accession":"0001493152-24-052491","end":"2023-09-30","filed":"2024-12-30","form":"10-K","start":"2022-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001493152-24-052491","end":"2023-09-30","filed":"2024-12-30","form":"10-K","start":"2022-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":59368562,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2024-12-30","accession":"0001493152-24-052491","form":"10-K"},"netIncome":{"value":-9233438,"tag":"ProfitLoss","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2024-12-30","accession":"0001493152-24-052491","form":"10-K"},"operatingIncome":{"value":-1511508,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2024-12-30","accession":"0001493152-24-052491","form":"10-K"},"openingAssets":{"value":45757628,"tag":"Assets","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-28","accession":"0001493152-23-046365","form":"10-K"},"openingCurrentLiabilities":{"value":25514795,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-28","accession":"0001493152-23-046365","form":"10-K"},"openingCapitalEmployed":{"value":20242833,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":13944796,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-09-30","filed":"2024-12-30","accession":"0001493152-24-052491","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":692742,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-28","accession":"0001493152-23-046365","form":"10-K"},"openingLiabilities":{"value":31120090,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-28","accession":"0001493152-23-046365","form":"10-K"},"openingCash":{"value":9895761,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-28","accession":"0001493152-23-046365","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 2022-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":2065022,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-09-30","filed":"2023-12-28","accession":"0001493152-23-046365","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":48453743,"tag":"Assets","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-30","accession":"0001493152-24-052491","form":"10-K"},"closingCurrentLiabilities":{"value":27344118,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-30","accession":"0001493152-24-052491","form":"10-K"},"closingCapitalEmployed":{"value":21109625,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":7687614,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-09-30","filed":"2025-12-29","accession":"0001493152-25-029383","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":656179,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-30","accession":"0001493152-24-052491","form":"10-K"},"closingLiabilities":{"value":40109950,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-30","accession":"0001493152-24-052491","form":"10-K"},"closingCash":{"value":5329910,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-30","accession":"0001493152-24-052491","form":"10-K"},"closingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":2278916,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-09-30","filed":"2024-12-30","accession":"0001493152-24-052491","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":-9196875,"tag":"NetIncomeLoss","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2024-12-30","accession":"0001493152-24-052491","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":394272,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2024-12-30","accession":"0001493152-24-052491","form":"10-K"},"pretaxIncome":{"value":-6001113,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2024-12-30","accession":"0001493152-24-052491","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":20676229,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -8.411923468855452; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -7.310365927945566

Calculation inputs: {"original":{"fcfTotal":{"value":-17867216,"capex":{"accession":"0001493152-23-046365","end":"2022-09-30","filed":"2023-12-28","form":"10-K","start":"2021-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001493152-23-046365","end":"2022-09-30","filed":"2023-12-28","form":"10-K","start":"2021-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":45026780,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2023-12-28","accession":"0001493152-23-046365","form":"10-K"},"netIncome":{"value":-13292242,"tag":"ProfitLoss","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2023-12-28","accession":"0001493152-23-046365","form":"10-K"},"operatingIncome":{"value":-14129115,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2023-12-28","accession":"0001493152-23-046365","form":"10-K"},"openingAssets":{"value":52939888,"tag":"Assets","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-28","accession":"0001493152-22-036671","form":"10-K"},"openingCurrentLiabilities":{"value":19653402,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-28","accession":"0001493152-22-036671","form":"10-K"},"openingCapitalEmployed":{"value":33286486,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":22590650,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-09-30","filed":"2023-12-28","accession":"0001493152-23-046365","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":964026,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-28","accession":"0001493152-22-036671","form":"10-K"},"openingLiabilities":{"value":29385212,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-28","accession":"0001493152-22-036671","form":"10-K"},"openingCash":{"value":15426976,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-28","accession":"0001493152-22-036671","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 2021-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":1871051,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-09-30","filed":"2022-12-28","accession":"0001493152-22-036671","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":45757628,"tag":"Assets","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-28","accession":"0001493152-23-046365","form":"10-K"},"closingCurrentLiabilities":{"value":25514795,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-28","accession":"0001493152-23-046365","form":"10-K"},"closingCapitalEmployed":{"value":20242833,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":13944796,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-09-30","filed":"2024-12-30","accession":"0001493152-24-052491","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":692742,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-28","accession":"0001493152-23-046365","form":"10-K"},"closingLiabilities":{"value":31120090,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-28","accession":"0001493152-23-046365","form":"10-K"},"closingCash":{"value":9895761,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-28","accession":"0001493152-23-046365","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 2022-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":2065022,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-09-30","filed":"2023-12-28","accession":"0001493152-23-046365","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":-13020958,"tag":"NetIncomeLoss","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2023-12-28","accession":"0001493152-23-046365","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-209345,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2023-12-28","accession":"0001493152-23-046365","form":"10-K"},"pretaxIncome":{"value":-10827080,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2023-12-28","accession":"0001493152-23-046365","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":26764659.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -39.68130965616462; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -52.79019148366151

Calculation inputs: {"original":{"fcfTotal":{"value":-11120448,"capex":{"accession":"0001493152-22-036671","end":"2021-09-30","filed":"2022-12-28","form":"10-K","start":"2020-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001493152-22-036671","end":"2021-09-30","filed":"2022-12-28","form":"10-K","start":"2020-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":43130934,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2022-12-28","accession":"0001493152-22-036671","form":"10-K"},"netIncome":{"value":-7886269,"tag":"ProfitLoss","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2022-12-28","accession":"0001493152-22-036671","form":"10-K"},"operatingIncome":{"value":-8741820,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2022-12-28","accession":"0001493152-22-036671","form":"10-K"},"openingAssets":{"value":60829148,"tag":"Assets","unit":"USD","start":null,"end":"2020-09-30","filed":"2022-01-21","accession":"0001493152-22-001976","form":"10-K"},"openingCurrentLiabilities":{"value":16290594,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-09-30","filed":"2022-01-21","accession":"0001493152-22-001976","form":"10-K"},"openingCapitalEmployed":{"value":44538554,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":27806745,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-09-30","filed":"2022-12-28","accession":"0001493152-22-036671","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":1042300,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2020-09-30","filed":"2022-01-21","accession":"0001493152-22-001976","form":"10-K"},"openingLiabilities":{"value":31980103,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-09-30","filed":"2022-01-21","accession":"0001493152-22-001976","form":"10-K"},"openingCash":{"value":19487023,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-09-30","filed":"2022-01-21","accession":"0001493152-22-001976","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 2020-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":3256784,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-09-30","filed":"2022-01-21","accession":"0001493152-22-001976","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":52939888,"tag":"Assets","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-28","accession":"0001493152-22-036671","form":"10-K"},"closingCurrentLiabilities":{"value":19653402,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-28","accession":"0001493152-22-036671","form":"10-K"},"closingCapitalEmployed":{"value":33286486,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":22590650,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-09-30","filed":"2023-12-28","accession":"0001493152-23-046365","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":964026,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-28","accession":"0001493152-22-036671","form":"10-K"},"closingLiabilities":{"value":29385212,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-28","accession":"0001493152-22-036671","form":"10-K"},"closingCash":{"value":15426976,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-28","accession":"0001493152-22-036671","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 2021-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":1871051,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-09-30","filed":"2022-12-28","accession":"0001493152-22-036671","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":-7807995,"tag":"NetIncomeLoss","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2022-12-28","accession":"0001493152-22-036671","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":375434,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2022-12-28","accession":"0001493152-22-036671","form":"10-K"},"pretaxIncome":{"value":769212,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2022-12-28","accession":"0001493152-22-036671","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":38912520,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -25.782998346384062; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -22.46531450545994

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":43518384,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2022-01-21","accession":"0001493152-22-001976","form":"10-K"},"netIncome":{"value":-10242965,"tag":"ProfitLoss","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2022-01-21","accession":"0001493152-22-001976","form":"10-K"},"operatingIncome":{"value":-4569811,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2022-01-21","accession":"0001493152-22-001976","form":"10-K"},"openingAssets":{"value":44392697,"tag":"Assets","unit":"USD","start":null,"end":"2019-09-30","filed":"2021-01-05","accession":"0001493152-21-000157","form":"10-K"},"openingCurrentLiabilities":{"value":15637261,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-09-30","filed":"2021-01-05","accession":"0001493152-21-000157","form":"10-K"},"openingCapitalEmployed":{"value":28755436,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":17474713,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-09-30","filed":"2022-01-21","accession":"0001493152-22-001976","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":885874,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2019-09-30","filed":"2021-01-05","accession":"0001493152-21-000157","form":"10-K"},"openingLiabilities":{"value":22426593,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-09-30","filed":"2021-01-05","accession":"0001493152-21-000157","form":"10-K"},"openingCash":{"value":1769994,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-09-30","filed":"2021-01-05","accession":"0001493152-21-000157","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":3110718,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-09-30","filed":"2021-01-05","accession":"0001493152-21-000157","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":60829148,"tag":"Assets","unit":"USD","start":null,"end":"2020-09-30","filed":"2022-01-21","accession":"0001493152-22-001976","form":"10-K"},"closingCurrentLiabilities":{"value":16290594,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-09-30","filed":"2022-01-21","accession":"0001493152-22-001976","form":"10-K"},"closingCapitalEmployed":{"value":44538554,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":27806745,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-09-30","filed":"2022-12-28","accession":"0001493152-22-036671","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":1042300,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2020-09-30","filed":"2022-01-21","accession":"0001493152-22-001976","form":"10-K"},"closingLiabilities":{"value":31980103,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-09-30","filed":"2022-01-21","accession":"0001493152-22-001976","form":"10-K"},"closingCash":{"value":19487023,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-09-30","filed":"2022-01-21","accession":"0001493152-22-001976","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 2020-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":3256784,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-09-30","filed":"2022-01-21","accession":"0001493152-22-001976","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":-10242965,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2022-01-21","accession":"0001493152-22-001976","form":"10-K"},"incomeTaxExpense":{"value":2073835,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2022-01-21","accession":"0001493152-22-001976","form":"10-K"},"pretaxIncome":{"value":-7356235,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2022-01-21","accession":"0001493152-22-001976","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":36646995,"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: -12.469810962672383

Calculation inputs: {"original":{"fcfTotal":{"value":2275994,"capex":{"accession":"0001493152-20-000576","end":"2019-09-30","filed":"2020-01-14","form":"10-K","start":"2018-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001493152-21-000157","end":"2019-09-30","filed":"2021-01-05","form":"10-K","start":"2018-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":39265041,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2021-01-05","accession":"0001493152-21-000157","form":"10-K"},"netIncome":{"value":-21862716,"tag":"ProfitLoss","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2021-01-05","accession":"0001493152-21-000157","form":"10-K"},"operatingIncome":{"value":-7447350,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2021-01-05","accession":"0001493152-21-000157","form":"10-K"},"openingAssets":{"value":65278767,"tag":"Assets","unit":"USD","start":null,"end":"2018-09-30","filed":"2020-01-14","accession":"0001493152-20-000576","form":"10-K"},"openingCurrentLiabilities":{"value":21902368,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-09-30","filed":"2020-01-14","accession":"0001493152-20-000576","form":"10-K"},"openingCapitalEmployed":{"value":43376399,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":35280666,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-09-30","filed":"2021-01-05","accession":"0001493152-21-000157","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":29998101,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-09-30","filed":"2020-01-14","accession":"0001493152-20-000576","form":"10-K"},"openingCash":{"value":973772,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-09-30","filed":"2020-01-14","accession":"0001493152-20-000576","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":2914168,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-09-30","filed":"2020-01-14","accession":"0001493152-20-000576","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":44392697,"tag":"Assets","unit":"USD","start":null,"end":"2019-09-30","filed":"2021-01-05","accession":"0001493152-21-000157","form":"10-K"},"closingCurrentLiabilities":{"value":15637261,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-09-30","filed":"2021-01-05","accession":"0001493152-21-000157","form":"10-K"},"closingCapitalEmployed":{"value":28755436,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":17474713,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-09-30","filed":"2022-01-21","accession":"0001493152-22-001976","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":885874,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2019-09-30","filed":"2021-01-05","accession":"0001493152-21-000157","form":"10-K"},"closingLiabilities":{"value":22426593,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-09-30","filed":"2021-01-05","accession":"0001493152-21-000157","form":"10-K"},"closingCash":{"value":1769994,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-09-30","filed":"2021-01-05","accession":"0001493152-21-000157","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":3110718,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-09-30","filed":"2021-01-05","accession":"0001493152-21-000157","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":-24330441,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2021-01-05","accession":"0001493152-21-000157","form":"10-K"},"incomeTaxExpense":{"value":-1335584,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2021-01-05","accession":"0001493152-21-000157","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":36065917.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":2275994,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2020-01-14","accession":"0001493152-20-000576","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2020-01-14","accession":"0001493152-20-000576","form":"10-K"}},"revenue":{"value":39265041,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2020-01-14","accession":"0001493152-20-000576","form":"10-K"}}}}; fcfMargin: 5.79648955415582; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -20.649273652888493

Calculation inputs: {"original":{"fcfTotal":{"value":-14688851,"capex":{"accession":"0001493152-20-000576","end":"2018-09-30","filed":"2020-01-14","form":"10-K","start":"2017-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001493152-20-000576","end":"2018-09-30","filed":"2020-01-14","form":"10-K","start":"2017-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":22641417,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2020-01-14","accession":"0001493152-20-000576","form":"10-K"},"netIncome":{"value":-9240409,"tag":"ProfitLoss","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2020-01-14","accession":"0001493152-20-000576","form":"10-K"},"operatingIncome":{"value":-12550308,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2020-01-14","accession":"0001493152-20-000576","form":"10-K"},"openingAssets":{"value":70181373,"tag":"Assets","unit":"USD","start":null,"end":"2017-09-30","filed":"2019-01-11","accession":"0001493152-19-000475","form":"10-K"},"openingCurrentLiabilities":{"value":20062200,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-09-30","filed":"2019-01-11","accession":"0001493152-19-000475","form":"10-K"},"openingCapitalEmployed":{"value":50119173,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":38992303,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-09-30","filed":"2020-01-14","accession":"0001493152-20-000576","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":31189068,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-09-30","filed":"2019-01-11","accession":"0001493152-19-000475","form":"10-K"},"openingCash":{"value":10442857,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-09-30","filed":"2019-01-11","accession":"0001493152-19-000475","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":2822660,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-09-30","filed":"2019-01-11","accession":"0001493152-19-000475","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":65278767,"tag":"Assets","unit":"USD","start":null,"end":"2018-09-30","filed":"2020-01-14","accession":"0001493152-20-000576","form":"10-K"},"closingCurrentLiabilities":{"value":21902368,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-09-30","filed":"2020-01-14","accession":"0001493152-20-000576","form":"10-K"},"closingCapitalEmployed":{"value":43376399,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":35280666,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-09-30","filed":"2021-01-05","accession":"0001493152-21-000157","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":29998101,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-09-30","filed":"2020-01-14","accession":"0001493152-20-000576","form":"10-K"},"closingCash":{"value":973772,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-09-30","filed":"2020-01-14","accession":"0001493152-20-000576","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":2914168,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-09-30","filed":"2020-01-14","accession":"0001493152-20-000576","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":-10155489,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2020-01-14","accession":"0001493152-20-000576","form":"10-K"},"incomeTaxExpense":{"value":-2861672,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2020-01-14","accession":"0001493152-20-000576","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":46747786,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -64.87602343969903; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -26.84685003050198

Calculation inputs: {"original":{"fcfTotal":{"value":-4682176,"capex":{"accession":"0001493152-19-000475","end":"2017-09-30","filed":"2019-01-11","form":"10-K","start":"2016-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001493152-19-000475","end":"2017-09-30","filed":"2019-01-11","form":"10-K","start":"2016-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":120628200,"tag":"Revenues","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2018-09-07","accession":"0001493152-18-013013","form":"10-K/A"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":5115678,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2019-01-11","accession":"0001493152-19-000475","form":"10-K"},"openingAssets":{"value":56033509,"tag":"Assets","unit":"USD","start":null,"end":"2016-09-30","filed":"2018-09-07","accession":"0001493152-18-013010","form":"10-K/A"},"openingCurrentLiabilities":{"value":25154792,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-09-30","filed":"2018-09-07","accession":"0001493152-18-013010","form":"10-K/A"},"openingCapitalEmployed":{"value":30878717,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":15087828,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-09-30","filed":"2019-01-11","accession":"0001493152-19-000475","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":40341551,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-09-30","filed":"2018-09-07","accession":"0001493152-18-013010","form":"10-K/A"},"openingCash":{"value":6045521,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-09-30","filed":"2018-09-07","accession":"0001493152-18-013010","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 2016-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":1000000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-09-30","filed":"2018-09-07","accession":"0001493152-18-013010","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":70181373,"tag":"Assets","unit":"USD","start":null,"end":"2017-09-30","filed":"2019-01-11","accession":"0001493152-19-000475","form":"10-K"},"closingCurrentLiabilities":{"value":20062200,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-09-30","filed":"2019-01-11","accession":"0001493152-19-000475","form":"10-K"},"closingCapitalEmployed":{"value":50119173,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":38992303,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-09-30","filed":"2020-01-14","accession":"0001493152-20-000576","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":31189068,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-09-30","filed":"2019-01-11","accession":"0001493152-19-000475","form":"10-K"},"closingCash":{"value":10442857,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-09-30","filed":"2019-01-11","accession":"0001493152-19-000475","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":2822660,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-09-30","filed":"2019-01-11","accession":"0001493152-19-000475","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":3189044,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2019-01-11","accession":"0001493152-19-000475","form":"10-K"},"incomeTaxExpense":{"value":-115648,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2019-01-11","accession":"0001493152-19-000475","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":40498945,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":-4682176,"capex":{"accession":"0001493152-19-000475","end":"2017-09-30","filed":"2019-01-11","form":"10-K","start":"2016-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001493152-19-000475","end":"2017-09-30","filed":"2019-01-11","form":"10-K","start":"2016-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":120628200,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2019-01-11","accession":"0001493152-19-000475","form":"10-K"}}}}; fcfMargin: -3.8814937137418943; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 12.631632749939536

Calculation inputs: {"original":{"fcfTotal":{"value":7231377,"capex":{"accession":"0001493152-18-013010","end":"2016-09-30","filed":"2018-09-07","form":"10-K/A","start":"2015-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001493152-18-013010","end":"2016-09-30","filed":"2018-09-07","form":"10-K/A","start":"2015-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":93704560,"tag":"Revenues","unit":"USD","start":"2015-10-01","end":"2016-09-30","filed":"2018-09-07","accession":"0001493152-18-013010","form":"10-K/A"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":5063898,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-10-01","end":"2016-09-30","filed":"2018-09-07","accession":"0001493152-18-013010","form":"10-K/A"},"openingAssets":{"value":22544242,"tag":"Assets","unit":"USD","start":null,"end":"2015-09-30","filed":"2018-09-07","accession":"0001493152-18-013010","form":"10-K/A"},"openingCurrentLiabilities":{"value":8827185,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-09-30","filed":"2018-09-07","accession":"0001493152-18-013010","form":"10-K/A"},"openingCapitalEmployed":{"value":13717057,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":7125569,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-09-30","filed":"2018-09-07","accession":"0001493152-18-013010","form":"10-K/A"},"openingTotalEquity":{"value":7125569,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":15418673,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-09-30","filed":"2018-09-07","accession":"0001493152-18-013010","form":"10-K/A"},"openingCash":{"value":1486737,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-09-30","filed":"2018-09-07","accession":"0001493152-18-013010","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 2015-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":1000000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-09-30","filed":"2018-09-07","accession":"0001493152-18-013010","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":56033509,"tag":"Assets","unit":"USD","start":null,"end":"2016-09-30","filed":"2018-09-07","accession":"0001493152-18-013010","form":"10-K/A"},"closingCurrentLiabilities":{"value":25154792,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-09-30","filed":"2018-09-07","accession":"0001493152-18-013010","form":"10-K/A"},"closingCapitalEmployed":{"value":30878717,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":15087828,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-09-30","filed":"2019-01-11","accession":"0001493152-19-000475","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":40341551,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-09-30","filed":"2018-09-07","accession":"0001493152-18-013010","form":"10-K/A"},"closingCash":{"value":6045521,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-09-30","filed":"2018-09-07","accession":"0001493152-18-013010","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 2016-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":1000000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-09-30","filed":"2018-09-07","accession":"0001493152-18-013010","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":4994045,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-10-01","end":"2016-09-30","filed":"2018-09-07","accession":"0001493152-18-013013","form":"10-K/A"},"incomeTaxExpense":{"value":1090172,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-10-01","end":"2016-09-30","filed":"2018-09-07","accession":"0001493152-18-013010","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":22297887,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.717209279889901; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 22.710214649486744

Calculation inputs: {"original":{"fcfTotal":{"value":2364065,"capex":{"accession":"0001493152-18-013010","end":"2015-09-30","filed":"2018-09-07","form":"10-K/A","start":"2014-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001493152-18-013010","end":"2015-09-30","filed":"2018-09-07","form":"10-K/A","start":"2014-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":56887389,"tag":"Revenues","unit":"USD","start":"2014-10-01","end":"2015-09-30","filed":"2018-09-07","accession":"0001493152-18-013010","form":"10-K/A"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":2501024,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-10-01","end":"2015-09-30","filed":"2018-09-07","accession":"0001493152-18-013010","form":"10-K/A"},"openingAssets":{"value":19842363,"tag":"Assets","unit":"USD","start":null,"end":"2014-09-30","filed":"2016-08-25","accession":"0001144204-16-121189","form":"10-K"},"openingCurrentLiabilities":{"value":6269206,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-09-30","filed":"2016-08-25","accession":"0001144204-16-121189","form":"10-K"},"openingCapitalEmployed":{"value":13573157,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":3643509,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-09-30","filed":"2018-09-07","accession":"0001493152-18-013010","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":16198854,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-09-30","filed":"2016-08-25","accession":"0001144204-16-121189","form":"10-K"},"openingCash":{"value":146095,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-09-30","filed":"2018-09-07","accession":"0001493152-18-013010","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 2014-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":1000000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-09-30","filed":"2016-08-25","accession":"0001144204-16-121189","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":22544242,"tag":"Assets","unit":"USD","start":null,"end":"2015-09-30","filed":"2018-09-07","accession":"0001493152-18-013010","form":"10-K/A"},"closingCurrentLiabilities":{"value":8827185,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-09-30","filed":"2018-09-07","accession":"0001493152-18-013010","form":"10-K/A"},"closingCapitalEmployed":{"value":13717057,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":7125569,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-09-30","filed":"2018-09-07","accession":"0001493152-18-013010","form":"10-K/A"},"closingTotalEquity":{"value":7125569,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":15418673,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-09-30","filed":"2018-09-07","accession":"0001493152-18-013010","form":"10-K/A"},"closingCash":{"value":1486737,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-09-30","filed":"2018-09-07","accession":"0001493152-18-013010","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 2015-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":1000000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-09-30","filed":"2018-09-07","accession":"0001493152-18-013010","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":2838116,"tag":"NetIncomeLoss","unit":"USD","start":"2014-10-01","end":"2015-09-30","filed":"2018-09-07","accession":"0001493152-18-013010","form":"10-K/A"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":917,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-10-01","end":"2015-09-30","filed":"2018-09-07","accession":"0001493152-18-013010","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":13645107,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.155692573621194; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 18.32909042047087

Calculation inputs: {"original":{"fcfTotal":{"value":-5041159,"capex":{"accession":"0001144204-16-121189","end":"2014-09-30","filed":"2016-08-25","form":"10-K","start":"2013-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001144204-16-121189","end":"2014-09-30","filed":"2016-08-25","form":"10-K","start":"2013-10-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":47653114,"tag":"Revenues","unit":"USD","start":"2013-10-01","end":"2014-09-30","filed":"2016-08-25","accession":"0001144204-16-121189","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":3013196,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-10-01","end":"2014-09-30","filed":"2016-08-25","accession":"0001144204-16-121189","form":"10-K"},"openingAssets":{"value":2873776,"tag":"Assets","unit":"USD","start":null,"end":"2013-09-30","filed":"2015-01-30","accession":"0001144204-15-005114","form":"10-K"},"openingCurrentLiabilities":{"value":635110,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-09-30","filed":"2015-01-30","accession":"0001144204-15-005114","form":"10-K"},"openingCapitalEmployed":{"value":2238666,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1131182,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-09-30","filed":"2016-08-25","accession":"0001144204-16-121189","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":1742594,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-09-30","filed":"2015-01-30","accession":"0001144204-15-005114","form":"10-K"},"openingCash":{"value":66963,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-09-30","filed":"2016-08-25","accession":"0001144204-16-121189","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":1000000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-09-30","filed":"2015-01-30","accession":"0001144204-15-005114","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":19842363,"tag":"Assets","unit":"USD","start":null,"end":"2014-09-30","filed":"2016-08-25","accession":"0001144204-16-121189","form":"10-K"},"closingCurrentLiabilities":{"value":6269206,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-09-30","filed":"2016-08-25","accession":"0001144204-16-121189","form":"10-K"},"closingCapitalEmployed":{"value":13573157,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3643509,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-09-30","filed":"2018-09-07","accession":"0001493152-18-013010","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":16198854,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-09-30","filed":"2016-08-25","accession":"0001144204-16-121189","form":"10-K"},"closingCash":{"value":146095,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-09-30","filed":"2018-09-07","accession":"0001493152-18-013010","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 2014-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":1000000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-09-30","filed":"2016-08-25","accession":"0001144204-16-121189","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":2668886,"tag":"NetIncomeLoss","unit":"USD","start":"2013-10-01","end":"2014-09-30","filed":"2016-08-25","accession":"0001144204-16-121189","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":60962,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-10-01","end":"2014-09-30","filed":"2016-08-25","accession":"0001144204-16-121189","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":7905911.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -10.57886584284922; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 38.113201747831354

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":13673531,"tag":"Revenues","unit":"USD","start":"2012-10-01","end":"2013-09-30","filed":"2015-01-30","accession":"0001144204-15-005114","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":346847,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-10-01","end":"2013-09-30","filed":"2015-01-30","accession":"0001144204-15-005114","form":"10-K"},"openingAssets":{"value":1678374,"tag":"Assets","unit":"USD","start":null,"end":"2012-09-30","filed":"2014-06-13","accession":"0001144204-14-037665","form":"10-K"},"openingCurrentLiabilities":{"value":359231,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-09-30","filed":"2014-06-13","accession":"0001144204-14-037665","form":"10-K"},"openingCapitalEmployed":{"value":1319143,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":842685,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-09-30","filed":"2015-01-30","accession":"0001144204-15-005114","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":835689,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-09-30","filed":"2014-06-13","accession":"0001144204-14-037665","form":"10-K"},"openingCash":{"value":333045,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-09-30","filed":"2015-01-30","accession":"0001144204-15-005114","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":1000000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-09-30","filed":"2014-06-13","accession":"0001144204-14-037665","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":2873776,"tag":"Assets","unit":"USD","start":null,"end":"2013-09-30","filed":"2015-01-30","accession":"0001144204-15-005114","form":"10-K"},"closingCurrentLiabilities":{"value":635110,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-09-30","filed":"2015-01-30","accession":"0001144204-15-005114","form":"10-K"},"closingCapitalEmployed":{"value":2238666,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1131182,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-09-30","filed":"2016-08-25","accession":"0001144204-16-121189","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":1742594,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-09-30","filed":"2015-01-30","accession":"0001144204-15-005114","form":"10-K"},"closingCash":{"value":66963,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-09-30","filed":"2016-08-25","accession":"0001144204-16-121189","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":1000000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-09-30","filed":"2015-01-30","accession":"0001144204-15-005114","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":288497,"tag":"NetIncomeLoss","unit":"USD","start":"2012-10-01","end":"2013-09-30","filed":"2015-01-30","accession":"0001144204-15-005114","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":12500,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-10-01","end":"2013-09-30","filed":"2015-01-30","accession":"0001144204-15-005114","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":1778904.5,"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: 19.497786418551417

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":12162046,"tag":"Revenues","unit":"USD","start":"2011-10-01","end":"2012-09-30","filed":"2014-06-13","accession":"0001144204-14-037665","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":692756,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-10-01","end":"2012-09-30","filed":"2014-06-13","accession":"0001144204-14-037665","form":"10-K"},"openingAssets":{"value":2429119,"tag":"Assets","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-12-26","accession":"0001144204-12-069693","form":"10-K"},"openingCurrentLiabilities":{"value":814455,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-12-26","accession":"0001144204-12-069693","form":"10-K"},"openingCapitalEmployed":{"value":1614664,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":94486,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-09-30","filed":"2014-06-13","accession":"0001144204-14-037665","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":2334633,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-12-26","accession":"0001144204-12-069693","form":"10-K"},"openingCash":{"value":415369,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-09-30","filed":"2014-06-13","accession":"0001144204-14-037665","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 2011-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":1000000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-09-30","filed":"2012-12-26","accession":"0001144204-12-069693","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":1678374,"tag":"Assets","unit":"USD","start":null,"end":"2012-09-30","filed":"2014-06-13","accession":"0001144204-14-037665","form":"10-K"},"closingCurrentLiabilities":{"value":359231,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-09-30","filed":"2014-06-13","accession":"0001144204-14-037665","form":"10-K"},"closingCapitalEmployed":{"value":1319143,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":842685,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-09-30","filed":"2015-01-30","accession":"0001144204-15-005114","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":835689,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-09-30","filed":"2014-06-13","accession":"0001144204-14-037665","form":"10-K"},"closingCash":{"value":333045,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-09-30","filed":"2015-01-30","accession":"0001144204-15-005114","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":1000000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-09-30","filed":"2014-06-13","accession":"0001144204-14-037665","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":648199,"tag":"NetIncomeLoss","unit":"USD","start":"2011-10-01","end":"2012-09-30","filed":"2014-06-13","accession":"0001144204-14-037665","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2482,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-10-01","end":"2012-09-30","filed":"2014-06-13","accession":"0001144204-14-037665","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":1466903.5,"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: 47.225737753028746

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":13732153,"tag":"Revenues","unit":"USD","start":"2010-10-01","end":"2011-09-30","filed":"2012-12-26","accession":"0001144204-12-069693","form":"10-K"},"netIncome":{"value":1010882,"tag":"ProfitLoss","unit":"USD","start":"2010-10-01","end":"2011-09-30","filed":"2012-01-10","accession":"0001144204-12-001686","form":"10-K"},"operatingIncome":{"value":1104005,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-10-01","end":"2011-09-30","filed":"2012-12-26","accession":"0001144204-12-069693","form":"10-K"},"openingAssets":{"value":1231255,"tag":"Assets","unit":"USD","start":null,"end":"2010-09-30","filed":"2012-01-10","accession":"0001144204-12-001686","form":"10-K"},"openingCurrentLiabilities":{"value":1353222,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-09-30","filed":"2012-01-10","accession":"0001144204-12-001686","form":"10-K"},"openingCapitalEmployed":{"value":-121967,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-916396,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-09-30","filed":"2012-12-26","accession":"0001144204-12-069693","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":2147651,"tag":"Liabilities","unit":"USD","start":null,"end":"2010-09-30","filed":"2012-01-10","accession":"0001144204-12-001686","form":"10-K"},"openingCash":{"value":41139,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-09-30","filed":"2012-12-26","accession":"0001144204-12-069693","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 2010-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":1000000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2010-09-30","filed":"2012-01-10","accession":"0001144204-12-001686","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":2429119,"tag":"Assets","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-12-26","accession":"0001144204-12-069693","form":"10-K"},"closingCurrentLiabilities":{"value":814455,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-12-26","accession":"0001144204-12-069693","form":"10-K"},"closingCapitalEmployed":{"value":1614664,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":94486,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-09-30","filed":"2014-06-13","accession":"0001144204-14-037665","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":2334633,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-12-26","accession":"0001144204-12-069693","form":"10-K"},"closingCash":{"value":415369,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-09-30","filed":"2014-06-13","accession":"0001144204-14-037665","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 2011-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":1000000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-09-30","filed":"2012-12-26","accession":"0001144204-12-069693","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":1010882,"tag":"NetIncomeLoss","unit":"USD","start":"2010-10-01","end":"2011-09-30","filed":"2012-12-26","accession":"0001144204-12-069693","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":0,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-10-01","end":"2011-09-30","filed":"2012-12-26","accession":"0001144204-12-069693","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; nonpositive: openingCapitalEmployed

Calculation inputs: {"original":{"fcfTotal":{"value":-969322,"capex":{"accession":"0001144204-12-001686","end":"2010-09-30","filed":"2012-01-10","form":"10-K","start":"2009-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001144204-12-001686","end":"2010-09-30","filed":"2012-01-10","form":"10-K","start":"2009-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3304055,"tag":"Revenues","unit":"USD","start":"2009-10-01","end":"2010-09-30","filed":"2012-01-10","accession":"0001144204-12-001686","form":"10-K"},"netIncome":{"value":-1028682,"tag":"ProfitLoss","unit":"USD","start":"2009-10-01","end":"2010-09-30","filed":"2012-01-10","accession":"0001144204-12-001686","form":"10-K"},"operatingIncome":{"value":-1001712,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-10-01","end":"2010-09-30","filed":"2012-01-10","accession":"0001144204-12-001686","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 2009-09-30"},"openingParentEquity":{"value":88286,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-09-30","filed":"2012-01-10","accession":"0001144204-12-001686","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":356552,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-09-30","filed":"2012-01-10","accession":"0001144204-12-001686","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 2009-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1231255,"tag":"Assets","unit":"USD","start":null,"end":"2010-09-30","filed":"2012-01-10","accession":"0001144204-12-001686","form":"10-K"},"closingCurrentLiabilities":{"value":1353222,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-09-30","filed":"2012-01-10","accession":"0001144204-12-001686","form":"10-K"},"closingCapitalEmployed":{"value":-121967,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-916396,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-09-30","filed":"2012-12-26","accession":"0001144204-12-069693","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":2147651,"tag":"Liabilities","unit":"USD","start":null,"end":"2010-09-30","filed":"2012-01-10","accession":"0001144204-12-001686","form":"10-K"},"closingCash":{"value":41139,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-09-30","filed":"2012-12-26","accession":"0001144204-12-069693","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 2010-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":1000000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2010-09-30","filed":"2012-01-10","accession":"0001144204-12-001686","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":-1028682,"tag":"NetIncomeLoss","unit":"USD","start":"2009-10-01","end":"2010-09-30","filed":"2012-01-10","accession":"0001144204-12-001686","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: -29.337344565995423; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; nonpositive: closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-09-30

revenue: 76488088; operatingIncome: 509826; netIncome: -28292520

revenue: 66863884; operatingIncome: -5269745; netIncome: -7635505

revenue: 59368562; operatingIncome: -1511508; netIncome: -9233438

revenue: 45026780; operatingIncome: -14129115; netIncome: -13292242

revenue: 43130934; operatingIncome: -8741820; netIncome: -7886269

revenue: 43518384; operatingIncome: -4569811; netIncome: -10242965

revenue: 39265041; operatingIncome: -7447350; netIncome: -21862716

revenue: 22641417; operatingIncome: -12550308; netIncome: -9240409

revenue: 120628200; operatingIncome: 5115678; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 93704560; operatingIncome: 5063898; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 56887389; operatingIncome: 2501024; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 47653114; operatingIncome: 3013196; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 13673531; operatingIncome: 346847; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 12162046; operatingIncome: 692756; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 13732153; operatingIncome: 1104005; netIncome: 1010882

revenue: 3304055; operatingIncome: -1001712; netIncome: -1028682