FUELCELL ENERGY INC (FCEL)

revenue: 158162000; averageDilutedShares: 25743252; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 46075237

revenue: 112132000; averageDilutedShares: 16505257; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 20375932

revenue: 123394000; averageDilutedShares: 13991593; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 15020872

revenue: 130484000; averageDilutedShares: 12771305; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 13383578.604

revenue: 69585000; averageDilutedShares: 11046497.418; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 12098416.869

revenue: 70871000; averageDilutedShares: 7324689.504000001; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 9725323.014

revenue: 60752000; averageDilutedShares: 1817681.7780000002; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 6389086.572000001

revenue: 89437000; averageDilutedShares: 227574.23700000002; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 263098.63800000004

revenue: 95666000; averageDilutedShares: 137265.975; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 192634.08595200002

revenue: 108252000; averageDilutedShares: 82532.69640000002; totalDebt: 83178000; periodEndShares: 97503.50332800002

revenue: 163077000; averageDilutedShares: 67952.062332; totalDebt: 16303000; periodEndShares: 71974.17612

revenue: 180293000; averageDilutedShares: 56753.69238000001; totalDebt: 10751000; periodEndShares: 66333.96

revenue: 187658000; averageDilutedShares: 43087.275; totalDebt: 53987000; periodEndShares: 544172.4343440001

revenue: 120603000; averageDilutedShares: 458686.33549200004; totalDebt: 8547000; periodEndShares: 515193.172956

revenue: 122570000; averageDilutedShares: 345108.658356; totalDebt: 8676000; periodEndShares: 383646.17768400005

revenue: 69777000; averageDilutedShares: 260362.49223600002; totalDebt: 5032000; periodEndShares: 313140.98970000003

revenue: 88016000; averageDilutedShares: 200673.19641600002; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

Calculation inputs: {"original":{"fcfTotal":{"value":-143892000,"capex":{"accession":"0001104659-25-122302","end":"2025-10-31","filed":"2025-12-18","form":"10-K","start":"2024-11-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001104659-25-122302","end":"2025-10-31","filed":"2025-12-18","form":"10-K","start":"2024-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":158162000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-11-01","end":"2025-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","form":"10-K"},"netIncome":{"value":-191372000,"tag":"ProfitLoss","unit":"USD","start":"2024-11-01","end":"2025-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","form":"10-K"},"operatingIncome":{"value":-192348000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-11-01","end":"2025-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","form":"10-K"},"openingAssets":{"value":944124000,"tag":"Assets","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","form":"10-K"},"openingCurrentLiabilities":{"value":73904000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","form":"10-K"},"openingCapitalEmployed":{"value":870220000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":656922000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","form":"10-K"},"openingTotalEquity":{"value":667609000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","form":"10-K"},"openingCash":{"value":148133000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","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 2024-10-31"},"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":932146000,"tag":"Assets","unit":"USD","start":null,"end":"2025-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","form":"10-K"},"closingCurrentLiabilities":{"value":67839000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","form":"10-K"},"closingCapitalEmployed":{"value":864307000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":662179000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","form":"10-K"},"closingTotalEquity":{"value":671284000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","form":"10-K"},"closingCash":{"value":278099000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","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 2025-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-191099000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-11-01","end":"2025-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","form":"10-K"},"incomeTaxExpense":{"value":137000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-11-01","end":"2025-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","form":"10-K"},"pretaxIncome":{"value":-191235000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-11-01","end":"2025-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","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":867263500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -90.97760524019675; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -22.178726534669106

Calculation inputs: {"original":{"fcfTotal":{"value":-200627000,"capex":{"accession":"0001104659-25-122302","end":"2024-10-31","filed":"2025-12-18","form":"10-K","start":"2023-11-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001104659-25-122302","end":"2024-10-31","filed":"2025-12-18","form":"10-K","start":"2023-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":112132000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-11-01","end":"2024-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","form":"10-K"},"netIncome":{"value":-156778000,"tag":"ProfitLoss","unit":"USD","start":"2023-11-01","end":"2024-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","form":"10-K"},"operatingIncome":{"value":-158488000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-11-01","end":"2024-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","form":"10-K"},"openingAssets":{"value":955520000,"tag":"Assets","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-27","accession":"0001558370-24-016497","form":"10-K"},"openingCurrentLiabilities":{"value":65903000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-27","accession":"0001558370-24-016497","form":"10-K"},"openingCapitalEmployed":{"value":889617000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":682493000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-27","accession":"0001558370-24-016497","form":"10-K"},"openingTotalEquity":{"value":700448000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","form":"10-K"},"openingCash":{"value":249952000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-10-31"},"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":944124000,"tag":"Assets","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","form":"10-K"},"closingCurrentLiabilities":{"value":73904000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","form":"10-K"},"closingCapitalEmployed":{"value":870220000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":656922000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","form":"10-K"},"closingTotalEquity":{"value":667609000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","form":"10-K"},"closingCash":{"value":148133000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","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 2024-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-129209000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-11-01","end":"2024-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","form":"10-K"},"incomeTaxExpense":{"value":25000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-11-01","end":"2024-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","form":"10-K"},"pretaxIncome":{"value":-156753000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-11-01","end":"2024-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","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":879918500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -178.92037955267006; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -18.01166812608213

Calculation inputs: {"original":{"fcfTotal":{"value":-179605000,"capex":{"accession":"0001104659-25-122302","end":"2023-10-31","filed":"2025-12-18","form":"10-K","start":"2022-11-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001104659-25-122302","end":"2023-10-31","filed":"2025-12-18","form":"10-K","start":"2022-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":123394000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-11-01","end":"2023-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","form":"10-K"},"netIncome":{"value":-108056000,"tag":"ProfitLoss","unit":"USD","start":"2022-11-01","end":"2023-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","form":"10-K"},"operatingIncome":{"value":-136084000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-11-01","end":"2023-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","form":"10-K"},"openingAssets":{"value":939717000,"tag":"Assets","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-19","accession":"0001558370-23-019892","form":"10-K"},"openingCurrentLiabilities":{"value":85800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-19","accession":"0001558370-23-019892","form":"10-K"},"openingCapitalEmployed":{"value":853917000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":684392000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-19","accession":"0001558370-23-019892","form":"10-K"},"openingTotalEquity":{"value":691497000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","form":"10-K"},"openingCash":{"value":458055000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-10-31","filed":"2024-12-27","accession":"0001558370-24-016497","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-10-31"},"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":955520000,"tag":"Assets","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-27","accession":"0001558370-24-016497","form":"10-K"},"closingCurrentLiabilities":{"value":65903000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-27","accession":"0001558370-24-016497","form":"10-K"},"closingCapitalEmployed":{"value":889617000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":682493000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-27","accession":"0001558370-24-016497","form":"10-K"},"closingTotalEquity":{"value":700448000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","form":"10-K"},"closingCash":{"value":249952000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-110768000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-11-01","end":"2023-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","form":"10-K"},"incomeTaxExpense":{"value":581000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-11-01","end":"2023-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","form":"10-K"},"pretaxIncome":{"value":-107475000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-11-01","end":"2023-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","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":871767000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -145.55407880447996; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -15.610134359295547

Calculation inputs: {"original":{"fcfTotal":{"value":-133245000,"capex":{"accession":"0001558370-24-016497","end":"2022-10-31","filed":"2024-12-27","form":"10-K","start":"2021-11-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001558370-24-016497","end":"2022-10-31","filed":"2024-12-27","form":"10-K","start":"2021-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":130484000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-11-01","end":"2022-10-31","filed":"2024-12-27","accession":"0001558370-24-016497","form":"10-K"},"netIncome":{"value":-147232000,"tag":"ProfitLoss","unit":"USD","start":"2021-11-01","end":"2022-10-31","filed":"2024-12-27","accession":"0001558370-24-016497","form":"10-K"},"operatingIncome":{"value":-143724000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-11-01","end":"2022-10-31","filed":"2024-12-27","accession":"0001558370-24-016497","form":"10-K"},"openingAssets":{"value":875248000,"tag":"Assets","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-20","accession":"0001558370-22-018810","form":"10-K"},"openingCurrentLiabilities":{"value":52770000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-20","accession":"0001558370-22-018810","form":"10-K"},"openingCapitalEmployed":{"value":822478000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":642438000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-20","accession":"0001558370-22-018810","form":"10-K"},"openingTotalEquity":{"value":642438000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-10-31","filed":"2024-12-27","accession":"0001558370-24-016497","form":"10-K"},"openingCash":{"value":432213000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-20","accession":"0001558370-22-018810","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-10-31"},"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":939717000,"tag":"Assets","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-19","accession":"0001558370-23-019892","form":"10-K"},"closingCurrentLiabilities":{"value":85800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-19","accession":"0001558370-23-019892","form":"10-K"},"closingCapitalEmployed":{"value":853917000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":684392000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-19","accession":"0001558370-23-019892","form":"10-K"},"closingTotalEquity":{"value":691497000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-10-31","filed":"2025-12-18","accession":"0001104659-25-122302","form":"10-K"},"closingCash":{"value":458055000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-10-31","filed":"2024-12-27","accession":"0001558370-24-016497","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-145922000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-11-01","end":"2022-10-31","filed":"2024-12-27","accession":"0001558370-24-016497","form":"10-K"},"incomeTaxExpense":{"value":819000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-11-01","end":"2022-10-31","filed":"2024-12-27","accession":"0001558370-24-016497","form":"10-K"},"pretaxIncome":{"value":-146413000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-11-01","end":"2022-10-31","filed":"2024-12-27","accession":"0001558370-24-016497","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":838197500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -102.11596824131695; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -17.14679416247364

Calculation inputs: {"original":{"fcfTotal":{"value":-76791000,"capex":{"accession":"0001558370-23-019892","end":"2021-10-31","filed":"2023-12-19","form":"10-K","start":"2020-11-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001558370-23-019892","end":"2021-10-31","filed":"2023-12-19","form":"10-K","start":"2020-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":69585000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-11-01","end":"2021-10-31","filed":"2023-12-19","accession":"0001558370-23-019892","form":"10-K"},"netIncome":{"value":-101025000,"tag":"ProfitLoss","unit":"USD","start":"2020-11-01","end":"2021-10-31","filed":"2023-12-19","accession":"0001558370-23-019892","form":"10-K"},"operatingIncome":{"value":-64902000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-11-01","end":"2021-10-31","filed":"2023-12-19","accession":"0001558370-23-019892","form":"10-K"},"openingAssets":{"value":523538000,"tag":"Assets","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-29","accession":"0001558370-21-017054","form":"10-K"},"openingCurrentLiabilities":{"value":58899000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-29","accession":"0001558370-21-017054","form":"10-K"},"openingCapitalEmployed":{"value":464639000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":194548000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-29","accession":"0001558370-21-017054","form":"10-K"},"openingTotalEquity":{"value":194548000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-10-31","filed":"2023-12-19","accession":"0001558370-23-019892","form":"10-K"},"openingCash":{"value":149867000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-29","accession":"0001558370-21-017054","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-10-31"},"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":875248000,"tag":"Assets","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-20","accession":"0001558370-22-018810","form":"10-K"},"closingCurrentLiabilities":{"value":52770000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-20","accession":"0001558370-22-018810","form":"10-K"},"closingCapitalEmployed":{"value":822478000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":642438000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-20","accession":"0001558370-22-018810","form":"10-K"},"closingTotalEquity":{"value":642438000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-10-31","filed":"2024-12-27","accession":"0001558370-24-016497","form":"10-K"},"closingCash":{"value":432213000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-20","accession":"0001558370-22-018810","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-104255000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-11-01","end":"2021-10-31","filed":"2023-12-19","accession":"0001558370-23-019892","form":"10-K"},"incomeTaxExpense":{"value":2000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-11-01","end":"2021-10-31","filed":"2023-12-19","accession":"0001558370-23-019892","form":"10-K"},"pretaxIncome":{"value":-101023000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-11-01","end":"2021-10-31","filed":"2023-12-19","accession":"0001558370-23-019892","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":643558500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -110.35568010347056; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -10.084864079955436

Calculation inputs: {"original":{"fcfTotal":{"value":-37163000,"capex":{"accession":"0001558370-22-018810","end":"2020-10-31","filed":"2022-12-20","form":"10-K","start":"2019-11-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001558370-22-018810","end":"2020-10-31","filed":"2022-12-20","form":"10-K","start":"2019-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":70871000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-11-01","end":"2020-10-31","filed":"2022-12-20","accession":"0001558370-22-018810","form":"10-K"},"netIncome":{"value":-89107000,"tag":"ProfitLoss","unit":"USD","start":"2019-11-01","end":"2020-10-31","filed":"2022-12-20","accession":"0001558370-22-018810","form":"10-K"},"operatingIncome":{"value":-39166000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-11-01","end":"2020-10-31","filed":"2022-12-20","accession":"0001558370-22-018810","form":"10-K"},"openingAssets":{"value":333446000,"tag":"Assets","unit":"USD","start":null,"end":"2019-10-31","filed":"2021-01-21","accession":"0001564590-21-001679","form":"10-K"},"openingCurrentLiabilities":{"value":62732000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-10-31","filed":"2021-01-21","accession":"0001564590-21-001679","form":"10-K"},"openingCapitalEmployed":{"value":270714000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":75737000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-10-31","filed":"2021-01-21","accession":"0001564590-21-001679","form":"10-K"},"openingTotalEquity":{"value":75737000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-10-31","filed":"2022-12-20","accession":"0001558370-22-018810","form":"10-K"},"openingCash":{"value":9434000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-10-31","filed":"2021-01-21","accession":"0001564590-21-001679","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 2019-10-31"},"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":523538000,"tag":"Assets","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-29","accession":"0001558370-21-017054","form":"10-K"},"closingCurrentLiabilities":{"value":58899000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-29","accession":"0001558370-21-017054","form":"10-K"},"closingCapitalEmployed":{"value":464639000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":194548000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-29","accession":"0001558370-21-017054","form":"10-K"},"closingTotalEquity":{"value":194548000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-10-31","filed":"2023-12-19","accession":"0001558370-23-019892","form":"10-K"},"closingCash":{"value":149867000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-29","accession":"0001558370-21-017054","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-92438000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-11-01","end":"2020-10-31","filed":"2022-12-20","accession":"0001558370-22-018810","form":"10-K"},"incomeTaxExpense":{"value":46000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-11-01","end":"2020-10-31","filed":"2022-12-20","accession":"0001558370-22-018810","form":"10-K"},"pretaxIncome":{"value":-89061000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-11-01","end":"2020-10-31","filed":"2022-12-20","accession":"0001558370-22-018810","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":367676500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -52.43752733840358; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -10.652298963898971

Calculation inputs: {"original":{"fcfTotal":{"value":-32723000,"capex":{"accession":"0001558370-21-017054","end":"2019-10-31","filed":"2021-12-29","form":"10-K","start":"2018-11-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001558370-21-017054","end":"2019-10-31","filed":"2021-12-29","form":"10-K","start":"2018-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":60752000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-11-01","end":"2019-10-31","filed":"2021-12-29","accession":"0001558370-21-017054","form":"10-K"},"netIncome":{"value":-77568000,"tag":"ProfitLoss","unit":"USD","start":"2018-11-01","end":"2019-10-31","filed":"2021-12-29","accession":"0001558370-21-017054","form":"10-K"},"operatingIncome":{"value":-66929000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-11-01","end":"2019-10-31","filed":"2021-12-29","accession":"0001558370-21-017054","form":"10-K"},"openingAssets":{"value":340421000,"tag":"Assets","unit":"USD","start":null,"end":"2018-10-31","filed":"2020-01-22","accession":"0001564590-20-001558","form":"10-K"},"openingCurrentLiabilities":{"value":60121000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-10-31","filed":"2020-01-22","accession":"0001564590-20-001558","form":"10-K"},"openingCapitalEmployed":{"value":280300000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":82194000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-10-31","filed":"2021-01-21","accession":"0001564590-21-001679","form":"10-K"},"openingTotalEquity":{"value":82194000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-10-31","filed":"2021-12-29","accession":"0001558370-21-017054","form":"10-K"},"openingCash":{"value":39291000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-10-31","filed":"2020-01-22","accession":"0001564590-20-001558","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 2018-10-31"},"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":333446000,"tag":"Assets","unit":"USD","start":null,"end":"2019-10-31","filed":"2021-01-21","accession":"0001564590-21-001679","form":"10-K"},"closingCurrentLiabilities":{"value":62732000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-10-31","filed":"2021-01-21","accession":"0001564590-21-001679","form":"10-K"},"closingCapitalEmployed":{"value":270714000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":75737000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-10-31","filed":"2021-01-21","accession":"0001564590-21-001679","form":"10-K"},"closingTotalEquity":{"value":75737000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-10-31","filed":"2022-12-20","accession":"0001558370-22-018810","form":"10-K"},"closingCash":{"value":9434000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-10-31","filed":"2021-01-21","accession":"0001564590-21-001679","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 2019-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-100245000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-11-01","end":"2019-10-31","filed":"2021-12-29","accession":"0001558370-21-017054","form":"10-K"},"incomeTaxExpense":{"value":109000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-11-01","end":"2019-10-31","filed":"2021-12-29","accession":"0001558370-21-017054","form":"10-K"},"pretaxIncome":{"value":-77459000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-11-01","end":"2019-10-31","filed":"2021-12-29","accession":"0001558370-21-017054","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":275507000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -53.8632473005004; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -24.293030667097387

Calculation inputs: {"original":{"fcfTotal":{"value":6294000,"capex":{"accession":"0001564590-21-001679","end":"2018-10-31","filed":"2021-01-21","form":"10-K","start":"2017-11-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001564590-21-001679","end":"2018-10-31","filed":"2021-01-21","form":"10-K","start":"2017-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":89437000,"tag":"Revenues","unit":"USD","start":"2017-11-01","end":"2018-10-31","filed":"2019-01-10","accession":"0001564590-19-000521","form":"10-K"},"netIncome":{"value":-47334000,"tag":"ProfitLoss","unit":"USD","start":"2017-11-01","end":"2018-10-31","filed":"2021-01-21","accession":"0001564590-21-001679","form":"10-K"},"operatingIncome":{"value":-44632000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-11-01","end":"2018-10-31","filed":"2021-01-21","accession":"0001564590-21-001679","form":"10-K"},"openingAssets":{"value":383786000,"tag":"Assets","unit":"USD","start":null,"end":"2017-10-31","filed":"2019-01-10","accession":"0001564590-19-000521","form":"10-K"},"openingCurrentLiabilities":{"value":98078000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-10-31","filed":"2019-01-10","accession":"0001564590-19-000521","form":"10-K"},"openingCapitalEmployed":{"value":285708000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":101256000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-10-31","filed":"2021-01-21","accession":"0001564590-21-001679","form":"10-K"},"openingTotalEquity":{"value":101256000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-10-31","filed":"2019-01-10","accession":"0001564590-19-000521","form":"10-K"},"openingCash":{"value":49294000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-10-31","filed":"2019-01-10","accession":"0001564590-19-000521","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 2017-10-31"},"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":340421000,"tag":"Assets","unit":"USD","start":null,"end":"2018-10-31","filed":"2020-01-22","accession":"0001564590-20-001558","form":"10-K"},"closingCurrentLiabilities":{"value":60121000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-10-31","filed":"2020-01-22","accession":"0001564590-20-001558","form":"10-K"},"closingCapitalEmployed":{"value":280300000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":82194000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-10-31","filed":"2021-01-21","accession":"0001564590-21-001679","form":"10-K"},"closingTotalEquity":{"value":82194000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-10-31","filed":"2021-12-29","accession":"0001558370-21-017054","form":"10-K"},"closingCash":{"value":39291000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-10-31","filed":"2020-01-22","accession":"0001564590-20-001558","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 2018-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-62168000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-11-01","end":"2018-10-31","filed":"2021-01-21","accession":"0001564590-21-001679","form":"10-K"},"incomeTaxExpense":{"value":-3015000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-11-01","end":"2018-10-31","filed":"2021-01-21","accession":"0001564590-21-001679","form":"10-K"},"pretaxIncome":{"value":-50349000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-11-01","end":"2018-10-31","filed":"2021-01-21","accession":"0001564590-21-001679","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":283004000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":6294000,"capex":{"accession":"0001564590-21-001679","end":"2018-10-31","filed":"2021-01-21","form":"10-K","start":"2017-11-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001564590-21-001679","end":"2018-10-31","filed":"2021-01-21","form":"10-K","start":"2017-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":89437000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-11-01","end":"2018-10-31","filed":"2021-01-21","accession":"0001564590-21-001679","form":"10-K"}}}}; fcfMargin: 7.037355904155998; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -15.770801826122598

Calculation inputs: {"original":{"fcfTotal":{"value":-84196000,"capex":{"accession":"0001564590-20-001558","end":"2017-10-31","filed":"2020-01-22","form":"10-K","start":"2016-11-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001564590-20-001558","end":"2017-10-31","filed":"2020-01-22","form":"10-K","start":"2016-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":95666000,"tag":"Revenues","unit":"USD","start":"2016-11-01","end":"2017-10-31","filed":"2019-01-10","accession":"0001564590-19-000521","form":"10-K"},"netIncome":{"value":-53903000,"tag":"ProfitLoss","unit":"USD","start":"2016-11-01","end":"2017-10-31","filed":"2020-01-22","accession":"0001564590-20-001558","form":"10-K"},"operatingIncome":{"value":-44935000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-11-01","end":"2017-10-31","filed":"2020-01-22","accession":"0001564590-20-001558","form":"10-K"},"openingAssets":{"value":340729000,"tag":"Assets","unit":"USD","start":null,"end":"2016-10-31","filed":"2018-01-11","accession":"0001564590-18-000401","form":"10-K"},"openingCurrentLiabilities":{"value":51998000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-10-31","filed":"2018-01-11","accession":"0001564590-18-000401","form":"10-K"},"openingCapitalEmployed":{"value":288731000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":114396000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-10-31","filed":"2020-01-22","accession":"0001564590-20-001558","form":"10-K"},"openingTotalEquity":{"value":114396000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-10-31","filed":"2019-01-10","accession":"0001564590-19-000521","form":"10-K"},"openingCash":{"value":84187000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-10-31","filed":"2018-01-11","accession":"0001564590-18-000401","form":"10-K"},"openingBorrowings":{"value":83178000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2016-10-31","filed":"2017-01-12","accession":"0000886128-17-000007","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 2016-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":64020,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-10-31","filed":"2017-01-12","accession":"0000886128-17-000007","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":383786000,"tag":"Assets","unit":"USD","start":null,"end":"2017-10-31","filed":"2019-01-10","accession":"0001564590-19-000521","form":"10-K"},"closingCurrentLiabilities":{"value":98078000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-10-31","filed":"2019-01-10","accession":"0001564590-19-000521","form":"10-K"},"closingCapitalEmployed":{"value":285708000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":101256000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-10-31","filed":"2021-01-21","accession":"0001564590-21-001679","form":"10-K"},"closingTotalEquity":{"value":101256000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-10-31","filed":"2019-01-10","accession":"0001564590-19-000521","form":"10-K"},"closingCash":{"value":49294000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-10-31","filed":"2019-01-10","accession":"0001564590-19-000521","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 2017-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-57103000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-11-01","end":"2017-10-31","filed":"2020-01-22","accession":"0001564590-20-001558","form":"10-K"},"incomeTaxExpense":{"value":44000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-11-01","end":"2017-10-31","filed":"2020-01-22","accession":"0001564590-20-001558","form":"10-K"},"pretaxIncome":{"value":-53859000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-11-01","end":"2017-10-31","filed":"2020-01-22","accession":"0001564590-20-001558","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":287219500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":-84196000,"capex":{"accession":"0001564590-20-001558","end":"2017-10-31","filed":"2020-01-22","form":"10-K","start":"2016-11-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001564590-20-001558","end":"2017-10-31","filed":"2020-01-22","form":"10-K","start":"2016-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":95666000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-11-01","end":"2017-10-31","filed":"2020-01-22","accession":"0001564590-20-001558","form":"10-K"}}}}; fcfMargin: -88.0103694102398; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -15.644829128941454

Calculation inputs: {"original":{"fcfTotal":{"value":-54321000,"capex":{"accession":"0001564590-19-000521","end":"2016-10-31","filed":"2019-01-10","form":"10-K","start":"2015-11-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001564590-19-000521","end":"2016-10-31","filed":"2019-01-10","form":"10-K","start":"2015-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":108252000,"tag":"Revenues","unit":"USD","start":"2015-11-01","end":"2016-10-31","filed":"2019-01-10","accession":"0001564590-19-000521","form":"10-K"},"netIncome":{"value":-51208000,"tag":"ProfitLoss","unit":"USD","start":"2015-11-01","end":"2016-10-31","filed":"2019-01-10","accession":"0001564590-19-000521","form":"10-K"},"operatingIncome":{"value":-46353000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-11-01","end":"2016-10-31","filed":"2019-01-10","accession":"0001564590-19-000521","form":"10-K"},"openingAssets":{"value":277231000,"tag":"Assets","unit":"USD","start":null,"end":"2015-10-31","filed":"2017-01-12","accession":"0000886128-17-000007","form":"10-K"},"openingCurrentLiabilities":{"value":74888000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-10-31","filed":"2017-01-12","accession":"0000886128-17-000007","form":"10-K"},"openingCapitalEmployed":{"value":202343000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":95309000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-10-31","filed":"2017-01-12","accession":"0000886128-17-000007","form":"10-K"},"openingTotalEquity":{"value":94754000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-10-31","filed":"2019-01-10","accession":"0001564590-19-000521","form":"10-K"},"openingCash":{"value":58852000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-10-31","filed":"2017-01-12","accession":"0000886128-17-000007","form":"10-K"},"openingBorrowings":{"value":16303000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2015-10-31","filed":"2017-01-12","accession":"0000886128-17-000007","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 2015-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":64020,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-10-31","filed":"2016-01-08","accession":"0000886128-16-000032","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":340729000,"tag":"Assets","unit":"USD","start":null,"end":"2016-10-31","filed":"2018-01-11","accession":"0001564590-18-000401","form":"10-K"},"closingCurrentLiabilities":{"value":51998000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-10-31","filed":"2018-01-11","accession":"0001564590-18-000401","form":"10-K"},"closingCapitalEmployed":{"value":288731000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":114396000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-10-31","filed":"2020-01-22","accession":"0001564590-20-001558","form":"10-K"},"closingTotalEquity":{"value":114396000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-10-31","filed":"2019-01-10","accession":"0001564590-19-000521","form":"10-K"},"closingCash":{"value":84187000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-10-31","filed":"2018-01-11","accession":"0001564590-18-000401","form":"10-K"},"closingBorrowings":{"value":83178000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2016-10-31","filed":"2017-01-12","accession":"0000886128-17-000007","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 2016-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":64020,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-10-31","filed":"2017-01-12","accession":"0000886128-17-000007","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":-54157000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-11-01","end":"2016-10-31","filed":"2019-01-10","accession":"0001564590-19-000521","form":"10-K"},"incomeTaxExpense":{"value":519000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-11-01","end":"2016-10-31","filed":"2019-01-10","accession":"0001564590-19-000521","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":245537000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -50.18013523999557; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -18.87821387408008

Calculation inputs: {"original":{"fcfTotal":{"value":-51204000,"capex":{"accession":"0001564590-18-000401","end":"2015-10-31","filed":"2018-01-11","form":"10-K","start":"2014-11-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000886128-17-000007","end":"2015-10-31","filed":"2017-01-12","form":"10-K","start":"2014-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":163077000,"tag":"Revenues","unit":"USD","start":"2014-11-01","end":"2015-10-31","filed":"2018-01-11","accession":"0001564590-18-000401","form":"10-K"},"netIncome":{"value":-29684000,"tag":"ProfitLoss","unit":"USD","start":"2014-11-01","end":"2015-10-31","filed":"2018-01-11","accession":"0001564590-18-000401","form":"10-K"},"operatingIncome":{"value":-28892000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-11-01","end":"2015-10-31","filed":"2018-01-11","accession":"0001564590-18-000401","form":"10-K"},"openingAssets":{"value":280636000,"tag":"Assets","unit":"USD","start":null,"end":"2014-10-31","filed":"2016-01-08","accession":"0000886128-16-000032","form":"10-K"},"openingCurrentLiabilities":{"value":75061000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-10-31","filed":"2016-01-08","accession":"0000886128-16-000032","form":"10-K"},"openingCapitalEmployed":{"value":205575000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":99987000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-10-31","filed":"2016-01-08","accession":"0000886128-16-000032","form":"10-K"},"openingTotalEquity":{"value":98449000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-10-31","filed":"2018-01-11","accession":"0001564590-18-000401","form":"10-K"},"openingCash":{"value":83710000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-10-31","filed":"2016-01-08","accession":"0000886128-16-000032","form":"10-K"},"openingBorrowings":{"value":10751000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2014-10-31","filed":"2016-01-08","accession":"0000886128-16-000032","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 2014-10-31"},"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":277231000,"tag":"Assets","unit":"USD","start":null,"end":"2015-10-31","filed":"2017-01-12","accession":"0000886128-17-000007","form":"10-K"},"closingCurrentLiabilities":{"value":74888000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-10-31","filed":"2017-01-12","accession":"0000886128-17-000007","form":"10-K"},"closingCapitalEmployed":{"value":202343000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":95309000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-10-31","filed":"2017-01-12","accession":"0000886128-17-000007","form":"10-K"},"closingTotalEquity":{"value":94754000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-10-31","filed":"2019-01-10","accession":"0001564590-19-000521","form":"10-K"},"closingCash":{"value":58852000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-10-31","filed":"2017-01-12","accession":"0000886128-17-000007","form":"10-K"},"closingBorrowings":{"value":16303000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2015-10-31","filed":"2017-01-12","accession":"0000886128-17-000007","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 2015-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":64020,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-10-31","filed":"2016-01-08","accession":"0000886128-16-000032","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":-32559000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-11-01","end":"2015-10-31","filed":"2018-01-11","accession":"0001564590-18-000401","form":"10-K"},"incomeTaxExpense":{"value":274000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-11-01","end":"2015-10-31","filed":"2018-01-11","accession":"0001564590-18-000401","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":203959000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":-51204000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2014-11-01","end":"2015-10-31","filed":"2017-01-12","accession":"0000886128-17-000007","form":"10-K"},"capex":{"tag":"PaymentsToAcquireProductiveAssets","unit":"USD","start":"2014-11-01","end":"2015-10-31","filed":"2017-01-12","accession":"0000886128-17-000007","form":"10-K"}},"revenue":{"value":163077000,"tag":"Revenues","unit":"USD","start":"2014-11-01","end":"2015-10-31","filed":"2017-01-12","accession":"0000886128-17-000007","form":"10-K"}}}}; fcfMargin: -31.39866443459225; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -14.165592104295472

Calculation inputs: {"original":{"fcfTotal":{"value":-63763000,"capex":{"accession":"0000886128-17-000007","end":"2014-10-31","filed":"2017-01-12","form":"10-K","start":"2013-11-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000886128-17-000007","end":"2014-10-31","filed":"2017-01-12","form":"10-K","start":"2013-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":180293000,"tag":"Revenues","unit":"USD","start":"2013-11-01","end":"2014-10-31","filed":"2017-01-12","accession":"0000886128-17-000007","form":"10-K"},"netIncome":{"value":-38883000,"tag":"ProfitLoss","unit":"USD","start":"2013-11-01","end":"2014-10-31","filed":"2017-01-12","accession":"0000886128-17-000007","form":"10-K"},"operatingIncome":{"value":-27311000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-11-01","end":"2014-10-31","filed":"2017-01-12","accession":"0000886128-17-000007","form":"10-K"},"openingAssets":{"value":237636000,"tag":"Assets","unit":"USD","start":null,"end":"2013-10-31","filed":"2015-01-09","accession":"0000886128-15-000003","form":"10-K"},"openingCurrentLiabilities":{"value":106263000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-10-31","filed":"2015-01-09","accession":"0000886128-15-000003","form":"10-K"},"openingCapitalEmployed":{"value":131373000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-12412000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-10-31","filed":"2015-01-09","accession":"0000886128-15-000003","form":"10-K"},"openingTotalEquity":{"value":-13192000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-10-31","filed":"2017-01-12","accession":"0000886128-17-000007","form":"10-K"},"openingCash":{"value":67696000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-10-31","filed":"2016-01-08","accession":"0000886128-16-000032","form":"10-K"},"openingBorrowings":{"value":53987000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2013-10-31","filed":"2015-01-09","accession":"0000886128-15-000003","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 2013-10-31"},"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":280636000,"tag":"Assets","unit":"USD","start":null,"end":"2014-10-31","filed":"2016-01-08","accession":"0000886128-16-000032","form":"10-K"},"closingCurrentLiabilities":{"value":75061000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-10-31","filed":"2016-01-08","accession":"0000886128-16-000032","form":"10-K"},"closingCapitalEmployed":{"value":205575000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":99987000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-10-31","filed":"2016-01-08","accession":"0000886128-16-000032","form":"10-K"},"closingTotalEquity":{"value":98449000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-10-31","filed":"2018-01-11","accession":"0001564590-18-000401","form":"10-K"},"closingCash":{"value":83710000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-10-31","filed":"2016-01-08","accession":"0000886128-16-000032","form":"10-K"},"closingBorrowings":{"value":10751000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2014-10-31","filed":"2016-01-08","accession":"0000886128-16-000032","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 2014-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-41325000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-11-01","end":"2014-10-31","filed":"2017-01-12","accession":"0000886128-17-000007","form":"10-K"},"incomeTaxExpense":{"value":488000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-11-01","end":"2014-10-31","filed":"2017-01-12","accession":"0000886128-17-000007","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":168474000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -35.366320378495004; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -16.210809976613604

Calculation inputs: {"original":{"fcfTotal":{"value":-23209000,"capex":{"accession":"0000886128-16-000032","end":"2013-10-31","filed":"2016-01-08","form":"10-K","start":"2012-11-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000886128-16-000032","end":"2013-10-31","filed":"2016-01-08","form":"10-K","start":"2012-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":187658000,"tag":"Revenues","unit":"USD","start":"2012-11-01","end":"2013-10-31","filed":"2016-01-08","accession":"0000886128-16-000032","form":"10-K"},"netIncome":{"value":-38883000,"tag":"ProfitLoss","unit":"USD","start":"2012-11-01","end":"2013-10-31","filed":"2017-01-12","accession":"0000886128-17-000007","form":"10-K"},"operatingIncome":{"value":-29813000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-11-01","end":"2013-10-31","filed":"2016-01-08","accession":"0000886128-16-000032","form":"10-K"},"openingAssets":{"value":191485000,"tag":"Assets","unit":"USD","start":null,"end":"2012-10-31","filed":"2014-01-06","accession":"0000886128-14-000003","form":"10-K"},"openingCurrentLiabilities":{"value":84897000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-10-31","filed":"2014-01-06","accession":"0000886128-14-000003","form":"10-K"},"openingCapitalEmployed":{"value":106588000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":14509000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-10-31","filed":"2014-01-06","accession":"0000886128-14-000003","form":"10-K"},"openingTotalEquity":{"value":14128000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-10-31","filed":"2016-01-08","accession":"0000886128-16-000032","form":"10-K"},"openingCash":{"value":46879000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-10-31","filed":"2016-01-08","accession":"0000886128-16-000032","form":"10-K"},"openingBorrowings":{"value":8547000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2012-10-31","filed":"2014-01-06","accession":"0000886128-14-000003","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 2012-10-31"},"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":237636000,"tag":"Assets","unit":"USD","start":null,"end":"2013-10-31","filed":"2015-01-09","accession":"0000886128-15-000003","form":"10-K"},"closingCurrentLiabilities":{"value":106263000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-10-31","filed":"2015-01-09","accession":"0000886128-15-000003","form":"10-K"},"closingCapitalEmployed":{"value":131373000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-12412000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-10-31","filed":"2015-01-09","accession":"0000886128-15-000003","form":"10-K"},"closingTotalEquity":{"value":-13192000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-10-31","filed":"2017-01-12","accession":"0000886128-17-000007","form":"10-K"},"closingCash":{"value":67696000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-10-31","filed":"2016-01-08","accession":"0000886128-16-000032","form":"10-K"},"closingBorrowings":{"value":53987000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2013-10-31","filed":"2015-01-09","accession":"0000886128-15-000003","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 2013-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-37558000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-11-01","end":"2013-10-31","filed":"2016-01-08","accession":"0000886128-16-000032","form":"10-K"},"incomeTaxExpense":{"value":371000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-11-01","end":"2013-10-31","filed":"2016-01-08","accession":"0000886128-16-000032","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":118980500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -12.36771147513029; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -25.057047163190603

Calculation inputs: {"original":{"fcfTotal":{"value":-63112000,"capex":{"accession":"0000886128-15-000003","end":"2012-10-31","filed":"2015-01-09","form":"10-K","start":"2011-11-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000886128-15-000003","end":"2012-10-31","filed":"2015-01-09","form":"10-K","start":"2011-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":120603000,"tag":"Revenues","unit":"USD","start":"2011-11-01","end":"2012-10-31","filed":"2015-01-09","accession":"0000886128-15-000003","form":"10-K"},"netIncome":{"value":-35906000,"tag":"ProfitLoss","unit":"USD","start":"2011-11-01","end":"2012-10-31","filed":"2015-01-09","accession":"0000886128-15-000003","form":"10-K"},"operatingIncome":{"value":-32129000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-11-01","end":"2012-10-31","filed":"2015-01-09","accession":"0000886128-15-000003","form":"10-K"},"openingAssets":{"value":183630000,"tag":"Assets","unit":"USD","start":null,"end":"2011-10-31","filed":"2013-01-15","accession":"0000886128-13-000002","form":"10-K"},"openingCurrentLiabilities":{"value":114165000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-10-31","filed":"2013-01-15","accession":"0000886128-13-000002","form":"10-K"},"openingCapitalEmployed":{"value":69465000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-13451000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-10-31","filed":"2013-01-15","accession":"0000886128-13-000002","form":"10-K"},"openingTotalEquity":{"value":-14375000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-10-31","filed":"2015-01-09","accession":"0000886128-15-000003","form":"10-K"},"openingCash":{"value":42983000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-10-31","filed":"2015-01-09","accession":"0000886128-15-000003","form":"10-K"},"openingBorrowings":{"value":8676000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2011-10-31","filed":"2013-01-15","accession":"0000886128-13-000002","form":"10-K","reportedValue":5056000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2011-10-31","filed":"2013-01-15","accession":"0000886128-13-000002","form":"10-K","reportedValue":3620000}],"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 2011-10-31"},"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":191485000,"tag":"Assets","unit":"USD","start":null,"end":"2012-10-31","filed":"2014-01-06","accession":"0000886128-14-000003","form":"10-K"},"closingCurrentLiabilities":{"value":84897000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-10-31","filed":"2014-01-06","accession":"0000886128-14-000003","form":"10-K"},"closingCapitalEmployed":{"value":106588000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":14509000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-10-31","filed":"2014-01-06","accession":"0000886128-14-000003","form":"10-K"},"closingTotalEquity":{"value":14128000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-10-31","filed":"2016-01-08","accession":"0000886128-16-000032","form":"10-K"},"closingCash":{"value":46879000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-10-31","filed":"2016-01-08","accession":"0000886128-16-000032","form":"10-K"},"closingBorrowings":{"value":8547000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2012-10-31","filed":"2014-01-06","accession":"0000886128-14-000003","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 2012-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-38696000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-11-01","end":"2012-10-31","filed":"2015-01-09","accession":"0000886128-15-000003","form":"10-K"},"incomeTaxExpense":{"value":69000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-11-01","end":"2012-10-31","filed":"2015-01-09","accession":"0000886128-15-000003","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":88026500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -52.33037320796332; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -36.49923602551504

Calculation inputs: {"original":{"fcfTotal":{"value":-11835000,"capex":{"accession":"0000886128-14-000003","end":"2011-10-31","filed":"2014-01-06","form":"10-K","start":"2010-11-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000886128-14-000003","end":"2011-10-31","filed":"2014-01-06","form":"10-K","start":"2010-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":122570000,"tag":"Revenues","unit":"USD","start":"2010-11-01","end":"2011-10-31","filed":"2014-01-06","accession":"0000886128-14-000003","form":"10-K"},"netIncome":{"value":-45974000,"tag":"ProfitLoss","unit":"USD","start":"2010-11-01","end":"2011-10-31","filed":"2014-01-06","accession":"0000886128-14-000003","form":"10-K"},"operatingIncome":{"value":-45677000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-11-01","end":"2011-10-31","filed":"2014-01-06","accession":"0000886128-14-000003","form":"10-K"},"openingAssets":{"value":150529000,"tag":"Assets","unit":"USD","start":null,"end":"2010-10-31","filed":"2012-01-17","accession":"0000950123-12-000847","form":"10-K"},"openingCurrentLiabilities":{"value":54038000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-10-31","filed":"2012-01-17","accession":"0000950123-12-000847","form":"10-K"},"openingCapitalEmployed":{"value":96491000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":8350000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-10-31","filed":"2012-01-17","accession":"0000950123-12-000847","form":"10-K"},"openingTotalEquity":{"value":7687000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-10-31","filed":"2014-01-06","accession":"0000886128-14-000003","form":"10-K"},"openingCash":{"value":11417000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-10-31","filed":"2014-01-06","accession":"0000886128-14-000003","form":"10-K"},"openingBorrowings":{"value":5032000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2010-10-31","filed":"2012-01-17","accession":"0000950123-12-000847","form":"10-K","reportedValue":976000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2010-10-31","filed":"2012-01-17","accession":"0000950123-12-000847","form":"10-K","reportedValue":4056000}],"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 2010-10-31"},"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":183630000,"tag":"Assets","unit":"USD","start":null,"end":"2011-10-31","filed":"2013-01-15","accession":"0000886128-13-000002","form":"10-K"},"closingCurrentLiabilities":{"value":114165000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-10-31","filed":"2013-01-15","accession":"0000886128-13-000002","form":"10-K"},"closingCapitalEmployed":{"value":69465000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-13451000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-10-31","filed":"2013-01-15","accession":"0000886128-13-000002","form":"10-K"},"closingTotalEquity":{"value":-14375000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-10-31","filed":"2015-01-09","accession":"0000886128-15-000003","form":"10-K"},"closingCash":{"value":42983000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-10-31","filed":"2015-01-09","accession":"0000886128-15-000003","form":"10-K"},"closingBorrowings":{"value":8676000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2011-10-31","filed":"2013-01-15","accession":"0000886128-13-000002","form":"10-K","reportedValue":5056000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2011-10-31","filed":"2013-01-15","accession":"0000886128-13-000002","form":"10-K","reportedValue":3620000}],"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 2011-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-57900000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2010-11-01","end":"2011-10-31","filed":"2014-01-06","accession":"0000886128-14-000003","form":"10-K"},"incomeTaxExpense":{"value":17000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-11-01","end":"2011-10-31","filed":"2014-01-06","accession":"0000886128-14-000003","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":82978000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -9.655706942971364; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -55.04712092361831

Calculation inputs: {"original":{"fcfTotal":{"value":-37473000,"capex":{"accession":"0000886128-13-000002","end":"2010-10-31","filed":"2013-01-15","form":"10-K","start":"2009-11-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000886128-13-000002","end":"2010-10-31","filed":"2013-01-15","form":"10-K","start":"2009-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":69777000,"tag":"Revenues","unit":"USD","start":"2009-11-01","end":"2010-10-31","filed":"2013-01-15","accession":"0000886128-13-000002","form":"10-K"},"netIncome":{"value":-56326000,"tag":"ProfitLoss","unit":"USD","start":"2009-11-01","end":"2010-10-31","filed":"2013-01-15","accession":"0000886128-13-000002","form":"10-K"},"operatingIncome":{"value":-54365000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-11-01","end":"2010-10-31","filed":"2013-01-15","accession":"0000886128-13-000002","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-10-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":31342000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-10-31","filed":"2013-01-15","accession":"0000886128-13-000002","form":"10-K"},"openingCash":{"value":57823000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-10-31","filed":"2013-01-15","accession":"0000886128-13-000002","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-10-31"},"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":150529000,"tag":"Assets","unit":"USD","start":null,"end":"2010-10-31","filed":"2012-01-17","accession":"0000950123-12-000847","form":"10-K"},"closingCurrentLiabilities":{"value":54038000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-10-31","filed":"2012-01-17","accession":"0000950123-12-000847","form":"10-K"},"closingCapitalEmployed":{"value":96491000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":8350000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-10-31","filed":"2012-01-17","accession":"0000950123-12-000847","form":"10-K"},"closingTotalEquity":{"value":7687000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-10-31","filed":"2014-01-06","accession":"0000886128-14-000003","form":"10-K"},"closingCash":{"value":11417000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-10-31","filed":"2014-01-06","accession":"0000886128-14-000003","form":"10-K"},"closingBorrowings":{"value":5032000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2010-10-31","filed":"2012-01-17","accession":"0000950123-12-000847","form":"10-K","reportedValue":976000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2010-10-31","filed":"2012-01-17","accession":"0000950123-12-000847","form":"10-K","reportedValue":4056000}],"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 2010-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-58864000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2009-11-01","end":"2010-10-31","filed":"2013-01-15","accession":"0000886128-13-000002","form":"10-K"},"incomeTaxExpense":{"value":44000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-11-01","end":"2010-10-31","filed":"2013-01-15","accession":"0000886128-13-000002","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: -53.7039425598693; 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 2009-10-31

Calculation inputs: {"original":{"fcfTotal":{"value":-67791000,"capex":{"accession":"0000950123-12-000847","end":"2009-10-31","filed":"2012-01-17","form":"10-K","start":"2008-11-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000950123-12-000847","end":"2009-10-31","filed":"2012-01-17","form":"10-K","start":"2008-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":88016000,"tag":"Revenues","unit":"USD","start":"2008-11-01","end":"2009-10-31","filed":"2012-01-17","accession":"0000950123-12-000847","form":"10-K"},"netIncome":{"value":-68674000,"tag":"ProfitLoss","unit":"USD","start":"2008-11-01","end":"2009-10-31","filed":"2012-01-17","accession":"0000950123-12-000847","form":"10-K"},"operatingIncome":{"value":-66365000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-11-01","end":"2009-10-31","filed":"2012-01-17","accession":"0000950123-12-000847","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 2008-10-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":47058000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2008-10-31","filed":"2012-01-17","accession":"0000950123-12-000847","form":"10-K"},"openingCash":{"value":38043000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-10-31","filed":"2012-01-17","accession":"0000950123-12-000847","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 2008-10-31"},"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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-10-31"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":31342000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-10-31","filed":"2013-01-15","accession":"0000886128-13-000002","form":"10-K"},"closingCash":{"value":57823000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-10-31","filed":"2013-01-15","accession":"0000886128-13-000002","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 2009-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-71882000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2008-11-01","end":"2009-10-31","filed":"2012-01-17","accession":"0000950123-12-000847","form":"10-K"},"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: -77.02122341392474; 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, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-10-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-10-31

revenue: 158162000; operatingIncome: -192348000; netIncome: -191372000

revenue: 112132000; operatingIncome: -158488000; netIncome: -156778000

revenue: 123394000; operatingIncome: -136084000; netIncome: -108056000

revenue: 130484000; operatingIncome: -143724000; netIncome: -147232000

revenue: 69585000; operatingIncome: -64902000; netIncome: -101025000

revenue: 70871000; operatingIncome: -39166000; netIncome: -89107000

revenue: 60752000; operatingIncome: -66929000; netIncome: -77568000

revenue: 89437000; operatingIncome: -44632000; netIncome: -47334000

revenue: 95666000; operatingIncome: -44935000; netIncome: -53903000

revenue: 108252000; operatingIncome: -46353000; netIncome: -51208000

revenue: 163077000; operatingIncome: -28892000; netIncome: -29684000

revenue: 180293000; operatingIncome: -27311000; netIncome: -38883000

revenue: 187658000; operatingIncome: -29813000; netIncome: -38883000

revenue: 120603000; operatingIncome: -32129000; netIncome: -35906000

revenue: 122570000; operatingIncome: -45677000; netIncome: -45974000

revenue: 69777000; operatingIncome: -54365000; netIncome: -56326000

revenue: 88016000; operatingIncome: -66365000; netIncome: -68674000