Enovix Corp (ENVX)

revenue: 31821000; averageDilutedShares: 207635870; totalDebt: 529136000; periodEndShares: 216556238

revenue: 23074000; averageDilutedShares: 186039616; totalDebt: 179272000; periodEndShares: 190559335

revenue: 7644000; averageDilutedShares: 169573164; totalDebt: 175016000; periodEndShares: 167392315

revenue: 6202000; averageDilutedShares: 154149367; totalDebt: 0; periodEndShares: 157461802

revenue: 0; averageDilutedShares: 117218893; totalDebt: 0; periodEndShares: 152272287

revenue: 0; averageDilutedShares: 80367324; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 100016559

Calculation inputs: {"original":{"fcfTotal":{"value":-113514000,"capex":{"accession":"0001828318-26-000006","end":"2025-12-28","filed":"2026-02-25","form":"10-K","start":"2024-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001828318-26-000006","end":"2025-12-28","filed":"2026-02-25","form":"10-K","start":"2024-12-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":31821000,"tag":"Revenues","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"netIncome":{"value":-156607000,"tag":"ProfitLoss","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"operatingIncome":{"value":-177254000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"openingAssets":{"value":527169000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"openingCurrentLiabilities":{"value":53701000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"openingCapitalEmployed":{"value":473468000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":246741000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"openingTotalEquity":{"value":249403000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"openingCash":{"value":272869000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"openingBorrowings":{"value":179272000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K","reportedValue":9452000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K","reportedValue":169820000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":155806000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-12-29","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"openingCommonEquity":{"value":246741000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":878975000,"tag":"Assets","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"closingCurrentLiabilities":{"value":65016000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"closingCapitalEmployed":{"value":813959000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":271214000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"closingTotalEquity":{"value":274011000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"closingCash":{"value":106014000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"closingBorrowings":{"value":529136000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K","reportedValue":9865000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K","reportedValue":519271000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":697133000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-12-28","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"closingCommonEquity":{"value":271214000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-156741000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"incomeTaxExpense":{"value":-1312000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"pretaxIncome":{"value":-157919000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-25","accession":"0001828318-26-000006","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":426469500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":643713500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":258977500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -356.72668992174977; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -27.536163215467752

Calculation inputs: {"original":{"fcfTotal":{"value":-184821000,"capex":{"accession":"0001828318-26-000006","end":"2024-12-29","filed":"2026-02-25","form":"10-K","start":"2024-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001828318-26-000006","end":"2024-12-29","filed":"2026-02-25","form":"10-K","start":"2024-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":23074000,"tag":"Revenues","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"netIncome":{"value":-222534000,"tag":"ProfitLoss","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"operatingIncome":{"value":-242669000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"openingAssets":{"value":564304000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-25","accession":"0001828318-25-000057","form":"10-K"},"openingCurrentLiabilities":{"value":61018000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-25","accession":"0001828318-25-000057","form":"10-K"},"openingCapitalEmployed":{"value":503286000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":258147000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-25","accession":"0001828318-25-000057","form":"10-K"},"openingTotalEquity":{"value":261103000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"openingCash":{"value":233121000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"openingBorrowings":{"value":175016000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-25","accession":"0001828318-25-000057","form":"10-K","reportedValue":5917000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-25","accession":"0001828318-25-000057","form":"10-K","reportedValue":169099000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-12-31","filed":"2025-02-25","accession":"0001828318-25-000057","form":"10-K"},"openingCommonEquity":{"value":258147000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":527169000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"closingCurrentLiabilities":{"value":53701000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"closingCapitalEmployed":{"value":473468000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":246741000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"closingTotalEquity":{"value":249403000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"closingCash":{"value":272869000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"closingBorrowings":{"value":179272000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K","reportedValue":9452000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K","reportedValue":169820000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":155806000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-12-29","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"closingCommonEquity":{"value":246741000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-222241000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"incomeTaxExpense":{"value":-1392000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"pretaxIncome":{"value":-223926000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-25","accession":"0001828318-26-000006","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":488377000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":252444000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -800.9924590448124; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -49.688867411856

Calculation inputs: {"original":{"fcfTotal":{"value":-166431000,"capex":{"accession":"0001828318-26-000006","end":"2023-12-31","filed":"2026-02-25","form":"10-K","start":"2023-01-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001828318-26-000006","end":"2023-12-31","filed":"2026-02-25","form":"10-K","start":"2023-01-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":7644000,"tag":"Revenues","unit":"USD","start":"2023-01-02","end":"2023-12-31","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"netIncome":{"value":-214132000,"tag":"ProfitLoss","unit":"USD","start":"2023-01-02","end":"2023-12-31","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"operatingIncome":{"value":-230255000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-01-02","end":"2023-12-31","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"openingAssets":{"value":440586000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-01","filed":"2024-02-29","accession":"0001828318-24-000021","form":"10-K"},"openingCurrentLiabilities":{"value":23029000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-01","filed":"2024-02-29","accession":"0001828318-24-000021","form":"10-K"},"openingCapitalEmployed":{"value":417557000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":356427000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-01","filed":"2024-02-29","accession":"0001828318-24-000021","form":"10-K"},"openingTotalEquity":{"value":356427000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-01-01","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"openingCash":{"value":322851000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-01-01","filed":"2025-02-25","accession":"0001828318-25-000057","form":"10-K"},"openingBorrowings":{"value":0,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-01-01","filed":"2023-03-01","accession":"0001828318-23-000071","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-01-01"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-01-01","filed":"2024-02-29","accession":"0001828318-24-000021","form":"10-K"},"openingCommonEquity":{"value":356427000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":564304000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-25","accession":"0001828318-25-000057","form":"10-K"},"closingCurrentLiabilities":{"value":61018000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-25","accession":"0001828318-25-000057","form":"10-K"},"closingCapitalEmployed":{"value":503286000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":258147000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-25","accession":"0001828318-25-000057","form":"10-K"},"closingTotalEquity":{"value":261103000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"closingCash":{"value":233121000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"closingBorrowings":{"value":175016000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-25","accession":"0001828318-25-000057","form":"10-K","reportedValue":5917000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-25","accession":"0001828318-25-000057","form":"10-K","reportedValue":169099000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-12-31","filed":"2025-02-25","accession":"0001828318-25-000057","form":"10-K"},"closingCommonEquity":{"value":258147000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-214071000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-01-02","end":"2023-12-31","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"incomeTaxExpense":{"value":-633000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-01-02","end":"2023-12-31","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"pretaxIncome":{"value":-214765000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-01-02","end":"2023-12-31","filed":"2026-02-25","accession":"0001828318-26-000006","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":460421500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":307287000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -2177.276295133438; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -50.00961075883728

Calculation inputs: {"original":{"fcfTotal":{"value":-118952000,"capex":{"accession":"0001828318-25-000057","end":"2023-01-01","filed":"2025-02-25","form":"10-K","start":"2022-01-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001828318-25-000057","end":"2023-01-01","filed":"2025-02-25","form":"10-K","start":"2022-01-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6202000,"tag":"Revenues","unit":"USD","start":"2022-01-03","end":"2023-01-01","filed":"2025-02-25","accession":"0001828318-25-000057","form":"10-K"},"netIncome":{"value":-51622000,"tag":"ProfitLoss","unit":"USD","start":"2022-01-03","end":"2023-01-01","filed":"2025-02-25","accession":"0001828318-25-000057","form":"10-K"},"operatingIncome":{"value":-131979000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-01-03","end":"2023-01-01","filed":"2025-02-25","accession":"0001828318-25-000057","form":"10-K"},"openingAssets":{"value":482565000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-02","filed":"2023-03-01","accession":"0001828318-23-000071","form":"10-K"},"openingCurrentLiabilities":{"value":20636000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-02","filed":"2023-03-01","accession":"0001828318-23-000071","form":"10-K"},"openingCapitalEmployed":{"value":461929000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":326117000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-02","filed":"2023-03-01","accession":"0001828318-23-000071","form":"10-K"},"openingTotalEquity":{"value":326117000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-01-02","filed":"2025-02-25","accession":"0001828318-25-000057","form":"10-K"},"openingCash":{"value":385293000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-02","filed":"2024-02-29","accession":"0001828318-24-000021","form":"10-K"},"openingBorrowings":{"value":0,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2022-01-02","filed":"2023-03-01","accession":"0001828318-23-000071","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-01-02"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-01-02","filed":"2023-03-01","accession":"0001828318-23-000071","form":"10-K"},"openingCommonEquity":{"value":326117000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":440586000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-01","filed":"2024-02-29","accession":"0001828318-24-000021","form":"10-K"},"closingCurrentLiabilities":{"value":23029000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-01","filed":"2024-02-29","accession":"0001828318-24-000021","form":"10-K"},"closingCapitalEmployed":{"value":417557000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":356427000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-01","filed":"2024-02-29","accession":"0001828318-24-000021","form":"10-K"},"closingTotalEquity":{"value":356427000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-01-01","filed":"2026-02-25","accession":"0001828318-26-000006","form":"10-K"},"closingCash":{"value":322851000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-01-01","filed":"2025-02-25","accession":"0001828318-25-000057","form":"10-K"},"closingBorrowings":{"value":0,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-01-01","filed":"2023-03-01","accession":"0001828318-23-000071","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-01-01"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-01-01","filed":"2024-02-29","accession":"0001828318-24-000021","form":"10-K"},"closingCommonEquity":{"value":356427000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-51622000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-01-03","end":"2023-01-01","filed":"2025-02-25","accession":"0001828318-25-000057","form":"10-K"},"incomeTaxExpense":{"value":0,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-01-03","end":"2023-01-01","filed":"2025-02-25","accession":"0001828318-25-000057","form":"10-K"},"pretaxIncome":{"value":-51622000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-01-03","end":"2023-01-01","filed":"2025-02-25","accession":"0001828318-25-000057","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":439743000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":341272000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -1917.9619477587873; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -30.01275745151145

Calculation inputs: {"original":{"fcfTotal":{"value":-94890000,"capex":{"accession":"0001828318-24-000021","end":"2022-01-02","filed":"2024-02-29","form":"10-K","start":"2021-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001828318-24-000021","end":"2022-01-02","filed":"2024-02-29","form":"10-K","start":"2021-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":0,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-01-01","end":"2022-01-02","filed":"2024-02-29","accession":"0001828318-24-000021","form":"10-K"},"netIncome":{"value":-125874000,"tag":"ProfitLoss","unit":"USD","start":"2021-01-01","end":"2022-01-02","filed":"2024-02-29","accession":"0001828318-24-000021","form":"10-K"},"operatingIncome":{"value":-69522000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-01-01","end":"2022-01-02","filed":"2024-02-29","accession":"0001828318-24-000021","form":"10-K"},"openingAssets":{"value":64964000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-03-25","accession":"0000950170-22-004614","form":"10-K"},"openingCurrentLiabilities":{"value":10868000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-03-25","accession":"0000950170-22-004614","form":"10-K"},"openingCapitalEmployed":{"value":54096000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":36216000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-31","filed":"2023-03-01","accession":"0001828318-23-000071","form":"10-K"},"openingTotalEquity":{"value":36216000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-31","filed":"2024-02-29","accession":"0001828318-24-000021","form":"10-K"},"openingCash":{"value":29143000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-31","filed":"2023-03-01","accession":"0001828318-23-000071","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 2020-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-12-31","filed":"2022-03-25","accession":"0000950170-22-004614","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":482565000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-02","filed":"2023-03-01","accession":"0001828318-23-000071","form":"10-K"},"closingCurrentLiabilities":{"value":20636000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-02","filed":"2023-03-01","accession":"0001828318-23-000071","form":"10-K"},"closingCapitalEmployed":{"value":461929000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":326117000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-02","filed":"2023-03-01","accession":"0001828318-23-000071","form":"10-K"},"closingTotalEquity":{"value":326117000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-01-02","filed":"2025-02-25","accession":"0001828318-25-000057","form":"10-K"},"closingCash":{"value":385293000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-02","filed":"2024-02-29","accession":"0001828318-24-000021","form":"10-K"},"closingBorrowings":{"value":0,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2022-01-02","filed":"2023-03-01","accession":"0001828318-23-000071","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-01-02"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-01-02","filed":"2023-03-01","accession":"0001828318-23-000071","form":"10-K"},"closingCommonEquity":{"value":326117000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-125874000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-01-01","end":"2022-01-02","filed":"2024-02-29","accession":"0001828318-24-000021","form":"10-K"},"incomeTaxExpense":{"value":0,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-01-01","end":"2022-01-02","filed":"2024-02-29","accession":"0001828318-24-000021","form":"10-K"},"pretaxIncome":{"value":-125874000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-01-01","end":"2022-01-02","filed":"2024-02-29","accession":"0001828318-24-000021","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":258012500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-125874000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-01-01","end":"2022-01-02","filed":"2022-03-25","accession":"0000950170-22-004614","form":"10-K"},"averageCommonEquity":{"value":181166500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":36216000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":36216000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-03-25","accession":"0000950170-22-004614","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-12-31","filed":"2022-03-25","accession":"0000950170-22-004614","form":"10-K"},"closingCommonEquity":{"value":326117000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":326117000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-02","filed":"2022-03-25","accession":"0000950170-22-004614","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-01-02","filed":"2022-03-25","accession":"0000950170-22-004614","form":"10-K"}}}}; fcfMargin: Positive revenue required; zero or negative denominator is unavailable; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -26.94520614311322

Calculation inputs: {"original":{"fcfTotal":{"value":-47003000,"capex":{"accession":"0001828318-23-000071","end":"2020-12-31","filed":"2023-03-01","form":"10-K","start":"2020-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001828318-23-000071","end":"2020-12-31","filed":"2023-03-01","form":"10-K","start":"2020-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":0,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-03-01","accession":"0001828318-23-000071","form":"10-K"},"netIncome":{"value":-39650000,"tag":"ProfitLoss","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2022-03-25","accession":"0000950170-22-004614","form":"10-K"},"operatingIncome":{"value":-23530000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-03-01","accession":"0001828318-23-000071","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 2019-12-31"},"openingParentEquity":{"value":2978000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-31","filed":"2023-03-01","accession":"0001828318-23-000071","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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 2019-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":64964000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-03-25","accession":"0000950170-22-004614","form":"10-K"},"closingCurrentLiabilities":{"value":10868000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-03-25","accession":"0000950170-22-004614","form":"10-K"},"closingCapitalEmployed":{"value":54096000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":36216000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-31","filed":"2023-03-01","accession":"0001828318-23-000071","form":"10-K"},"closingTotalEquity":{"value":36216000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-31","filed":"2024-02-29","accession":"0001828318-24-000021","form":"10-K"},"closingCash":{"value":29143000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-31","filed":"2023-03-01","accession":"0001828318-23-000071","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 2020-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-12-31","filed":"2022-03-25","accession":"0000950170-22-004614","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":-39650000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-03-01","accession":"0001828318-23-000071","form":"10-K"},"incomeTaxExpense":{"value":0,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-03-01","accession":"0001828318-23-000071","form":"10-K"},"pretaxIncome":{"value":-39650000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-03-01","accession":"0001828318-23-000071","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":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Positive revenue required; zero or negative denominator is unavailable; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-12-31

revenue: 31821000; operatingIncome: -177254000; netIncome: -156607000

revenue: 23074000; operatingIncome: -242669000; netIncome: -222534000

revenue: 7644000; operatingIncome: -230255000; netIncome: -214132000

revenue: 6202000; operatingIncome: -131979000; netIncome: -51622000

revenue: 0; operatingIncome: -69522000; netIncome: -125874000

revenue: 0; operatingIncome: -23530000; netIncome: -39650000