FREQUENCY ELECTRONICS INC (FEIM)

revenue: 63227000; averageDilutedShares: 9783358; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 9869000

revenue: 69811000; averageDilutedShares: 9614536; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 9704000

revenue: 55274000; averageDilutedShares: 9431264; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 9511000

revenue: 40777000; averageDilutedShares: 9337444; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 9373000

revenue: 48296000; averageDilutedShares: 9265934; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 9297000

revenue: 54254000; averageDilutedShares: 9248425; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 9225000

revenue: 41507000; averageDilutedShares: 9325487; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 9121000

revenue: 49509000; averageDilutedShares: 9159124; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 8980000

revenue: 39407000; averageDilutedShares: 8841166; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 8867000

revenue: 50351000; averageDilutedShares: 8787082; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 8817000

revenue: 55416000; averageDilutedShares: 8936909; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 8753000

revenue: 76564000; averageDilutedShares: 8909758; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 8699000

revenue: 71550000; averageDilutedShares: 8816957; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 8571000

revenue: 68932000; averageDilutedShares: 8604651; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 8463000

revenue: 63595000; averageDilutedShares: 8540955; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 8363000

revenue: 53223000; averageDilutedShares: 8363023; 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":-1577000,"capex":{"accession":"0001185185-26-002997","end":"2026-04-30","filed":"2026-07-17","form":"10-K","start":"2025-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001185185-26-002997","end":"2026-04-30","filed":"2026-07-17","form":"10-K","start":"2025-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":63227000,"tag":"Revenues","unit":"USD","start":"2025-05-01","end":"2026-04-30","filed":"2026-07-17","accession":"0001185185-26-002997","form":"10-K"},"netIncome":{"value":-903000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-05-01","end":"2026-04-30","filed":"2026-07-17","accession":"0001185185-26-002997","form":"10-K"},"operatingIncome":{"value":-3001000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-05-01","end":"2026-04-30","filed":"2026-07-17","accession":"0001185185-26-002997","form":"10-K"},"openingAssets":{"value":93737000,"tag":"Assets","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-07-17","accession":"0001185185-26-002997","form":"10-K"},"openingCurrentLiabilities":{"value":23455000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-07-17","accession":"0001185185-26-002997","form":"10-K"},"openingCapitalEmployed":{"value":70282000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":55620000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-07-17","accession":"0001185185-26-002997","form":"10-K"},"openingTotalEquity":{"value":55620000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":38117000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-07-17","accession":"0001185185-26-002997","form":"10-K"},"openingCash":{"value":4720000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-07-17","accession":"0001185185-26-002997","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-04-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-04-30","filed":"2026-07-17","accession":"0001185185-26-002997","form":"10-K"},"openingCommonEquity":{"value":55620000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":90706000,"tag":"Assets","unit":"USD","start":null,"end":"2026-04-30","filed":"2026-07-17","accession":"0001185185-26-002997","form":"10-K"},"closingCurrentLiabilities":{"value":20984000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-04-30","filed":"2026-07-17","accession":"0001185185-26-002997","form":"10-K"},"closingCapitalEmployed":{"value":69722000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":56403000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-04-30","filed":"2026-07-17","accession":"0001185185-26-002997","form":"10-K"},"closingTotalEquity":{"value":56403000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":34303000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-04-30","filed":"2026-07-17","accession":"0001185185-26-002997","form":"10-K"},"closingCash":{"value":1603000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-04-30","filed":"2026-07-17","accession":"0001185185-26-002997","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2026-04-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2026-04-30","filed":"2026-07-17","accession":"0001185185-26-002997","form":"10-K"},"closingCommonEquity":{"value":56403000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-903000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-05-01","end":"2026-04-30","filed":"2026-07-17","accession":"0001185185-26-002997","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-2005000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-05-01","end":"2026-04-30","filed":"2026-07-17","accession":"0001185185-26-002997","form":"10-K"},"pretaxIncome":{"value":-2908000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-05-01","end":"2026-04-30","filed":"2026-07-17","accession":"0001185185-26-002997","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":70002000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":56011500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -2.494187609723694; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -4.287020370846547

Calculation inputs: {"original":{"fcfTotal":{"value":-3236000,"capex":{"accession":"0001185185-26-002997","end":"2025-04-30","filed":"2026-07-17","form":"10-K","start":"2024-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001185185-26-002997","end":"2025-04-30","filed":"2026-07-17","form":"10-K","start":"2024-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":69811000,"tag":"Revenues","unit":"USD","start":"2024-05-01","end":"2025-04-30","filed":"2026-07-17","accession":"0001185185-26-002997","form":"10-K"},"netIncome":{"value":23686000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-05-01","end":"2025-04-30","filed":"2026-07-17","accession":"0001185185-26-002997","form":"10-K"},"operatingIncome":{"value":11732000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-05-01","end":"2025-04-30","filed":"2026-07-17","accession":"0001185185-26-002997","form":"10-K"},"openingAssets":{"value":83253000,"tag":"Assets","unit":"USD","start":null,"end":"2024-04-30","filed":"2025-07-18","accession":"0001185185-25-000806","form":"10-K"},"openingCurrentLiabilities":{"value":30796000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-04-30","filed":"2025-07-18","accession":"0001185185-25-000806","form":"10-K"},"openingCapitalEmployed":{"value":52457000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":39816000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-04-30","filed":"2026-07-17","accession":"0001185185-26-002997","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":43437000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-04-30","filed":"2025-07-18","accession":"0001185185-25-000806","form":"10-K"},"openingCash":{"value":18320000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-04-30","filed":"2025-07-18","accession":"0001185185-25-000806","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 2024-04-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-04-30","filed":"2025-07-18","accession":"0001185185-25-000806","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":93737000,"tag":"Assets","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-07-17","accession":"0001185185-26-002997","form":"10-K"},"closingCurrentLiabilities":{"value":23455000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-07-17","accession":"0001185185-26-002997","form":"10-K"},"closingCapitalEmployed":{"value":70282000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":55620000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-07-17","accession":"0001185185-26-002997","form":"10-K"},"closingTotalEquity":{"value":55620000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":38117000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-07-17","accession":"0001185185-26-002997","form":"10-K"},"closingCash":{"value":4720000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-07-17","accession":"0001185185-26-002997","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 2025-04-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-04-30","filed":"2026-07-17","accession":"0001185185-26-002997","form":"10-K"},"closingCommonEquity":{"value":55620000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":23686000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-05-01","end":"2025-04-30","filed":"2026-07-17","accession":"0001185185-26-002997","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-11542000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-05-01","end":"2025-04-30","filed":"2026-07-17","accession":"0001185185-26-002997","form":"10-K"},"pretaxIncome":{"value":12144000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-05-01","end":"2025-04-30","filed":"2026-07-17","accession":"0001185185-26-002997","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":61369500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -4.635372649009469; cashConversion: -13.662078865152411; roce: 19.116988080398244

Calculation inputs: {"original":{"fcfTotal":{"value":7216000,"capex":{"accession":"0001185185-25-000806","end":"2024-04-30","filed":"2025-07-18","form":"10-K","start":"2023-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001185185-25-000806","end":"2024-04-30","filed":"2025-07-18","form":"10-K","start":"2023-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":55274000,"tag":"Revenues","unit":"USD","start":"2023-05-01","end":"2024-04-30","filed":"2025-07-18","accession":"0001185185-25-000806","form":"10-K"},"netIncome":{"value":5594000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-05-01","end":"2024-04-30","filed":"2025-07-18","accession":"0001185185-25-000806","form":"10-K"},"operatingIncome":{"value":5019000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-05-01","end":"2024-04-30","filed":"2025-07-18","accession":"0001185185-25-000806","form":"10-K"},"openingAssets":{"value":74496000,"tag":"Assets","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-08-02","accession":"0001185185-24-000753","form":"10-K"},"openingCurrentLiabilities":{"value":27281000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-08-02","accession":"0001185185-24-000753","form":"10-K"},"openingCapitalEmployed":{"value":47215000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":32886000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-04-30","filed":"2025-07-18","accession":"0001185185-25-000806","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":41610000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-08-02","accession":"0001185185-24-000753","form":"10-K"},"openingCash":{"value":12049000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-08-02","accession":"0001185185-24-000753","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 2023-04-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":83253000,"tag":"Assets","unit":"USD","start":null,"end":"2024-04-30","filed":"2025-07-18","accession":"0001185185-25-000806","form":"10-K"},"closingCurrentLiabilities":{"value":30796000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-04-30","filed":"2025-07-18","accession":"0001185185-25-000806","form":"10-K"},"closingCapitalEmployed":{"value":52457000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":39816000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-04-30","filed":"2026-07-17","accession":"0001185185-26-002997","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":43437000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-04-30","filed":"2025-07-18","accession":"0001185185-25-000806","form":"10-K"},"closingCash":{"value":18320000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-04-30","filed":"2025-07-18","accession":"0001185185-25-000806","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 2024-04-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-04-30","filed":"2025-07-18","accession":"0001185185-25-000806","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":5594000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-05-01","end":"2024-04-30","filed":"2025-07-18","accession":"0001185185-25-000806","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-130000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-05-01","end":"2024-04-30","filed":"2025-07-18","accession":"0001185185-25-000806","form":"10-K"},"pretaxIncome":{"value":5464000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-05-01","end":"2024-04-30","filed":"2025-07-18","accession":"0001185185-25-000806","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":49836000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 13.054962550204435; cashConversion: 128.9953521630318; roce: 10.071032988201301

Calculation inputs: {"original":{"fcfTotal":{"value":257000,"capex":{"accession":"0001185185-24-000753","end":"2023-04-30","filed":"2024-08-02","form":"10-K","start":"2022-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001185185-24-000753","end":"2023-04-30","filed":"2024-08-02","form":"10-K","start":"2022-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":40777000,"tag":"Revenues","unit":"USD","start":"2022-05-01","end":"2023-04-30","filed":"2024-08-02","accession":"0001185185-24-000753","form":"10-K"},"netIncome":{"value":-5501000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-05-01","end":"2023-04-30","filed":"2024-08-02","accession":"0001185185-24-000753","form":"10-K"},"operatingIncome":{"value":-4672000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-05-01","end":"2023-04-30","filed":"2024-08-02","accession":"0001185185-24-000753","form":"10-K"},"openingAssets":{"value":84760000,"tag":"Assets","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-07-27","accession":"0001185185-23-000763","form":"10-K"},"openingCurrentLiabilities":{"value":21861000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-07-27","accession":"0001185185-23-000763","form":"10-K"},"openingCapitalEmployed":{"value":62899000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":46688000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-04-30","filed":"2024-08-02","accession":"0001185185-24-000753","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":38072000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-07-27","accession":"0001185185-23-000763","form":"10-K"},"openingCash":{"value":11561000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-07-27","accession":"0001185185-23-000763","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 2022-04-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":74496000,"tag":"Assets","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-08-02","accession":"0001185185-24-000753","form":"10-K"},"closingCurrentLiabilities":{"value":27281000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-08-02","accession":"0001185185-24-000753","form":"10-K"},"closingCapitalEmployed":{"value":47215000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":32886000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-04-30","filed":"2025-07-18","accession":"0001185185-25-000806","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":41610000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-08-02","accession":"0001185185-24-000753","form":"10-K"},"closingCash":{"value":12049000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-08-02","accession":"0001185185-24-000753","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 2023-04-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-5501000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-05-01","end":"2023-04-30","filed":"2024-08-02","accession":"0001185185-24-000753","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":74000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-05-01","end":"2023-04-30","filed":"2024-08-02","accession":"0001185185-24-000753","form":"10-K"},"pretaxIncome":{"value":-5427000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-05-01","end":"2023-04-30","filed":"2024-08-02","accession":"0001185185-24-000753","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":55057000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.6302572528631336; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -8.48575113064642

Calculation inputs: {"original":{"fcfTotal":{"value":2176000,"capex":{"accession":"0001185185-23-000763","end":"2022-04-30","filed":"2023-07-27","form":"10-K","start":"2021-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001185185-23-000763","end":"2022-04-30","filed":"2023-07-27","form":"10-K","start":"2021-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":48296000,"tag":"Revenues","unit":"USD","start":"2021-05-01","end":"2022-04-30","filed":"2023-07-27","accession":"0001185185-23-000763","form":"10-K"},"netIncome":{"value":-8663000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-05-01","end":"2022-04-30","filed":"2023-07-27","accession":"0001185185-23-000763","form":"10-K"},"operatingIncome":{"value":-8038000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-05-01","end":"2022-04-30","filed":"2023-07-27","accession":"0001185185-23-000763","form":"10-K"},"openingAssets":{"value":98528000,"tag":"Assets","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-12-21","accession":"0001185185-22-001440","form":"10-K/A"},"openingCurrentLiabilities":{"value":20609000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-12-21","accession":"0001185185-22-001440","form":"10-K/A"},"openingCapitalEmployed":{"value":77919000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":55409000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-04-30","filed":"2023-07-27","accession":"0001185185-23-000763","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":43119000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-12-21","accession":"0001185185-22-001440","form":"10-K/A"},"openingCash":{"value":9807000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-12-21","accession":"0001185185-22-001440","form":"10-K/A"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-04-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":84760000,"tag":"Assets","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-07-27","accession":"0001185185-23-000763","form":"10-K"},"closingCurrentLiabilities":{"value":21861000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-07-27","accession":"0001185185-23-000763","form":"10-K"},"closingCapitalEmployed":{"value":62899000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":46688000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-04-30","filed":"2024-08-02","accession":"0001185185-24-000753","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":38072000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-07-27","accession":"0001185185-23-000763","form":"10-K"},"closingCash":{"value":11561000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-07-27","accession":"0001185185-23-000763","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 2022-04-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-8663000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-05-01","end":"2022-04-30","filed":"2023-07-27","accession":"0001185185-23-000763","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-05-01","end":"2022-04-30","filed":"2023-07-27","accession":"0001185185-23-000763","form":"10-K"},"pretaxIncome":{"value":-8662000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-05-01","end":"2022-04-30","filed":"2023-07-27","accession":"0001185185-23-000763","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":70409000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.505549113798244; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -11.416154184834324

Calculation inputs: {"original":{"fcfTotal":{"value":10918000,"capex":{"accession":"0001185185-22-001440","end":"2021-04-30","filed":"2022-12-21","form":"10-K/A","start":"2020-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001185185-22-001440","end":"2021-04-30","filed":"2022-12-21","form":"10-K/A","start":"2020-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":54254000,"tag":"Revenues","unit":"USD","start":"2020-05-01","end":"2021-04-30","filed":"2022-12-21","accession":"0001185185-22-001440","form":"10-K/A"},"netIncome":{"value":680000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-05-01","end":"2021-04-30","filed":"2022-12-21","accession":"0001185185-22-001440","form":"10-K/A"},"operatingIncome":{"value":-958000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-05-01","end":"2021-04-30","filed":"2022-12-21","accession":"0001185185-22-001440","form":"10-K/A"},"openingAssets":{"value":91276000,"tag":"Assets","unit":"USD","start":null,"end":"2020-04-30","filed":"2021-06-30","accession":"0001185185-21-000886","form":"10-K"},"openingCurrentLiabilities":{"value":13692000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-04-30","filed":"2021-06-30","accession":"0001185185-21-000886","form":"10-K"},"openingCapitalEmployed":{"value":77584000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":54236000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-04-30","filed":"2022-12-21","accession":"0001185185-22-001440","form":"10-K/A"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":37040000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-04-30","filed":"2021-06-30","accession":"0001185185-21-000886","form":"10-K"},"openingCash":{"value":3808000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-04-30","filed":"2021-06-30","accession":"0001185185-21-000886","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 2020-04-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":98528000,"tag":"Assets","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-12-21","accession":"0001185185-22-001440","form":"10-K/A"},"closingCurrentLiabilities":{"value":20609000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-12-21","accession":"0001185185-22-001440","form":"10-K/A"},"closingCapitalEmployed":{"value":77919000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":55409000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-04-30","filed":"2023-07-27","accession":"0001185185-23-000763","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":43119000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-12-21","accession":"0001185185-22-001440","form":"10-K/A"},"closingCash":{"value":9807000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-12-21","accession":"0001185185-22-001440","form":"10-K/A"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-04-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":680000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-05-01","end":"2021-04-30","filed":"2022-12-21","accession":"0001185185-22-001440","form":"10-K/A"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-204000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-05-01","end":"2021-04-30","filed":"2022-12-21","accession":"0001185185-22-001440","form":"10-K/A"},"pretaxIncome":{"value":476000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-05-01","end":"2021-04-30","filed":"2022-12-21","accession":"0001185185-22-001440","form":"10-K/A"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":77751500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 20.12386183507207; cashConversion: 1605.5882352941176; roce: -1.2321305698282348

Calculation inputs: {"original":{"fcfTotal":{"value":-2890000,"capex":{"accession":"0001185185-21-000886","end":"2020-04-30","filed":"2021-06-30","form":"10-K","start":"2019-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001185185-21-000886","end":"2020-04-30","filed":"2021-06-30","form":"10-K","start":"2019-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":41507000,"tag":"Revenues","unit":"USD","start":"2019-05-01","end":"2020-04-30","filed":"2021-06-30","accession":"0001185185-21-000886","form":"10-K"},"netIncome":{"value":-10026000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-05-01","end":"2020-04-30","filed":"2021-06-30","accession":"0001185185-21-000886","form":"10-K"},"operatingIncome":{"value":-10922000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-05-01","end":"2020-04-30","filed":"2021-06-30","accession":"0001185185-21-000886","form":"10-K"},"openingAssets":{"value":86771000,"tag":"Assets","unit":"USD","start":null,"end":"2019-04-30","filed":"2020-07-29","accession":"0001185185-20-001054","form":"10-K"},"openingCurrentLiabilities":{"value":5837000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-04-30","filed":"2020-07-29","accession":"0001185185-20-001054","form":"10-K"},"openingCapitalEmployed":{"value":80934000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":63089000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-04-30","filed":"2021-06-30","accession":"0001185185-21-000886","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":23682000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-04-30","filed":"2020-07-29","accession":"0001185185-20-001054","form":"10-K"},"openingCash":{"value":3683000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-04-30","filed":"2021-06-30","accession":"0001185185-21-000886","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 2019-04-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":91276000,"tag":"Assets","unit":"USD","start":null,"end":"2020-04-30","filed":"2021-06-30","accession":"0001185185-21-000886","form":"10-K"},"closingCurrentLiabilities":{"value":13692000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-04-30","filed":"2021-06-30","accession":"0001185185-21-000886","form":"10-K"},"closingCapitalEmployed":{"value":77584000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":54236000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-04-30","filed":"2022-12-21","accession":"0001185185-22-001440","form":"10-K/A"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":37040000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-04-30","filed":"2021-06-30","accession":"0001185185-21-000886","form":"10-K"},"closingCash":{"value":3808000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-04-30","filed":"2021-06-30","accession":"0001185185-21-000886","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 2020-04-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-10026000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-05-01","end":"2020-04-30","filed":"2021-06-30","accession":"0001185185-21-000886","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-1742000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-05-01","end":"2020-04-30","filed":"2021-06-30","accession":"0001185185-21-000886","form":"10-K"},"pretaxIncome":{"value":-11768000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-05-01","end":"2020-04-30","filed":"2021-06-30","accession":"0001185185-21-000886","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":79259000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -6.96268099356735; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -13.780138533163427

Calculation inputs: {"original":{"fcfTotal":{"value":-2864000,"capex":{"accession":"0001185185-20-001054","end":"2019-04-30","filed":"2020-07-29","form":"10-K","start":"2018-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001185185-20-001054","end":"2019-04-30","filed":"2020-07-29","form":"10-K","start":"2018-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":49509000,"tag":"Revenues","unit":"USD","start":"2018-05-01","end":"2019-04-30","filed":"2020-07-29","accession":"0001185185-20-001054","form":"10-K"},"netIncome":{"value":-2529000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-05-01","end":"2019-04-30","filed":"2020-07-29","accession":"0001185185-20-001054","form":"10-K"},"operatingIncome":{"value":-2817000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-05-01","end":"2019-04-30","filed":"2020-07-29","accession":"0001185185-20-001054","form":"10-K"},"openingAssets":{"value":83584000,"tag":"Assets","unit":"USD","start":null,"end":"2018-04-30","filed":"2019-07-26","accession":"0001185185-19-001020","form":"10-K"},"openingCurrentLiabilities":{"value":5257000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-04-30","filed":"2019-07-26","accession":"0001185185-19-001020","form":"10-K"},"openingCapitalEmployed":{"value":78327000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":63262000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-04-30","filed":"2020-07-29","accession":"0001185185-20-001054","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":20322000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-04-30","filed":"2019-07-26","accession":"0001185185-19-001020","form":"10-K"},"openingCash":{"value":7869000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-04-30","filed":"2020-07-29","accession":"0001185185-20-001054","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 2018-04-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":86771000,"tag":"Assets","unit":"USD","start":null,"end":"2019-04-30","filed":"2020-07-29","accession":"0001185185-20-001054","form":"10-K"},"closingCurrentLiabilities":{"value":5837000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-04-30","filed":"2020-07-29","accession":"0001185185-20-001054","form":"10-K"},"closingCapitalEmployed":{"value":80934000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":63089000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-04-30","filed":"2021-06-30","accession":"0001185185-21-000886","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":23682000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-04-30","filed":"2020-07-29","accession":"0001185185-20-001054","form":"10-K"},"closingCash":{"value":3683000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-04-30","filed":"2021-06-30","accession":"0001185185-21-000886","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 2019-04-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-2529000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-05-01","end":"2019-04-30","filed":"2020-07-29","accession":"0001185185-20-001054","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":56000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-05-01","end":"2019-04-30","filed":"2020-07-29","accession":"0001185185-20-001054","form":"10-K"},"pretaxIncome":{"value":-2473000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-05-01","end":"2019-04-30","filed":"2020-07-29","accession":"0001185185-20-001054","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":79630500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -5.784806802803531; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -3.5375892403036526

Calculation inputs: {"original":{"fcfTotal":{"value":3115000,"capex":{"accession":"0001185185-19-001020","end":"2018-04-30","filed":"2019-07-26","form":"10-K","start":"2017-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001185185-19-001020","end":"2018-04-30","filed":"2019-07-26","form":"10-K","start":"2017-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":39407000,"tag":"Revenues","unit":"USD","start":"2017-05-01","end":"2018-04-30","filed":"2019-07-26","accession":"0001185185-19-001020","form":"10-K"},"netIncome":{"value":-23777000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-05-01","end":"2018-04-30","filed":"2019-07-26","accession":"0001185185-19-001020","form":"10-K"},"operatingIncome":{"value":-12395000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-05-01","end":"2018-04-30","filed":"2019-07-26","accession":"0001185185-19-001020","form":"10-K"},"openingAssets":{"value":113319000,"tag":"Assets","unit":"USD","start":null,"end":"2017-04-30","filed":"2018-07-30","accession":"0001185185-18-001293","form":"10-K"},"openingCurrentLiabilities":{"value":8111000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-04-30","filed":"2018-07-30","accession":"0001185185-18-001293","form":"10-K"},"openingCapitalEmployed":{"value":105208000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":89332000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-04-30","filed":"2019-07-26","accession":"0001185185-19-001020","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":23987000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-04-30","filed":"2018-07-30","accession":"0001185185-18-001293","form":"10-K"},"openingCash":{"value":2163000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-04-30","filed":"2018-07-30","accession":"0001185185-18-001293","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 2017-04-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":83584000,"tag":"Assets","unit":"USD","start":null,"end":"2018-04-30","filed":"2019-07-26","accession":"0001185185-19-001020","form":"10-K"},"closingCurrentLiabilities":{"value":5257000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-04-30","filed":"2019-07-26","accession":"0001185185-19-001020","form":"10-K"},"closingCapitalEmployed":{"value":78327000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":63262000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-04-30","filed":"2020-07-29","accession":"0001185185-20-001054","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":20322000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-04-30","filed":"2019-07-26","accession":"0001185185-19-001020","form":"10-K"},"closingCash":{"value":7869000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-04-30","filed":"2020-07-29","accession":"0001185185-20-001054","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 2018-04-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-23777000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-05-01","end":"2018-04-30","filed":"2019-07-26","accession":"0001185185-19-001020","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":11176000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-05-01","end":"2018-04-30","filed":"2019-07-26","accession":"0001185185-19-001020","form":"10-K"},"pretaxIncome":{"value":-11275000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-05-01","end":"2018-04-30","filed":"2019-07-26","accession":"0001185185-19-001020","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":91767500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.904686984545893; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -13.506960525240416

Calculation inputs: {"original":{"fcfTotal":{"value":-1345000,"capex":{"accession":"0001185185-18-001293","end":"2017-04-30","filed":"2018-07-30","form":"10-K","start":"2016-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001185185-18-001293","end":"2017-04-30","filed":"2018-07-30","form":"10-K","start":"2016-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":50351000,"tag":"Revenues","unit":"USD","start":"2016-05-01","end":"2017-04-30","filed":"2018-07-30","accession":"0001185185-18-001293","form":"10-K"},"netIncome":{"value":-4821000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-05-01","end":"2017-04-30","filed":"2018-07-30","accession":"0001185185-18-001293","form":"10-K"},"operatingIncome":{"value":-7525000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-05-01","end":"2017-04-30","filed":"2018-07-30","accession":"0001185185-18-001293","form":"10-K"},"openingAssets":{"value":122177000,"tag":"Assets","unit":"USD","start":null,"end":"2016-04-30","filed":"2017-07-31","accession":"0001185185-17-001617","form":"10-K"},"openingCurrentLiabilities":{"value":10308000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-04-30","filed":"2017-07-31","accession":"0001185185-17-001617","form":"10-K"},"openingCapitalEmployed":{"value":111869000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":93352000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-04-30","filed":"2018-07-30","accession":"0001185185-18-001293","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":28825000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-04-30","filed":"2017-07-31","accession":"0001185185-17-001617","form":"10-K"},"openingCash":{"value":5818000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-04-30","filed":"2017-07-31","accession":"0001185185-17-001617","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-04-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":113319000,"tag":"Assets","unit":"USD","start":null,"end":"2017-04-30","filed":"2018-07-30","accession":"0001185185-18-001293","form":"10-K"},"closingCurrentLiabilities":{"value":8111000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-04-30","filed":"2018-07-30","accession":"0001185185-18-001293","form":"10-K"},"closingCapitalEmployed":{"value":105208000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":89332000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-04-30","filed":"2019-07-26","accession":"0001185185-19-001020","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":23987000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-04-30","filed":"2018-07-30","accession":"0001185185-18-001293","form":"10-K"},"closingCash":{"value":2163000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-04-30","filed":"2018-07-30","accession":"0001185185-18-001293","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 2017-04-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-4821000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-05-01","end":"2017-04-30","filed":"2018-07-30","accession":"0001185185-18-001293","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-2115000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-05-01","end":"2017-04-30","filed":"2018-07-30","accession":"0001185185-18-001293","form":"10-K"},"pretaxIncome":{"value":-7039000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-05-01","end":"2017-04-30","filed":"2018-07-30","accession":"0001185185-18-001293","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":108538500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -2.6712478401620623; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -6.933023765760536

Calculation inputs: {"original":{"fcfTotal":{"value":-340000,"capex":{"accession":"0001185185-17-001617","end":"2016-04-30","filed":"2017-07-31","form":"10-K","start":"2015-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001185185-17-001617","end":"2016-04-30","filed":"2017-07-31","form":"10-K","start":"2015-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":55416000,"tag":"Revenues","unit":"USD","start":"2015-05-01","end":"2016-04-30","filed":"2017-07-31","accession":"0001185185-17-001617","form":"10-K"},"netIncome":{"value":1005000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-05-01","end":"2016-04-30","filed":"2017-07-31","accession":"0001185185-17-001617","form":"10-K"},"operatingIncome":{"value":2468000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-05-01","end":"2016-04-30","filed":"2017-07-31","accession":"0001185185-17-001617","form":"10-K"},"openingAssets":{"value":117825000,"tag":"Assets","unit":"USD","start":null,"end":"2015-04-30","filed":"2016-07-29","accession":"0001185185-16-005052","form":"10-K"},"openingCurrentLiabilities":{"value":8350000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-04-30","filed":"2016-07-29","accession":"0001185185-16-005052","form":"10-K"},"openingCapitalEmployed":{"value":109475000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":91810000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-04-30","filed":"2017-07-31","accession":"0001185185-17-001617","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":26015000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-04-30","filed":"2016-07-29","accession":"0001185185-16-005052","form":"10-K"},"openingCash":{"value":7222000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-04-30","filed":"2016-07-29","accession":"0001185185-16-005052","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-04-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":122177000,"tag":"Assets","unit":"USD","start":null,"end":"2016-04-30","filed":"2017-07-31","accession":"0001185185-17-001617","form":"10-K"},"closingCurrentLiabilities":{"value":10308000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-04-30","filed":"2017-07-31","accession":"0001185185-17-001617","form":"10-K"},"closingCapitalEmployed":{"value":111869000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":93352000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-04-30","filed":"2018-07-30","accession":"0001185185-18-001293","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":28825000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-04-30","filed":"2017-07-31","accession":"0001185185-17-001617","form":"10-K"},"closingCash":{"value":5818000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-04-30","filed":"2017-07-31","accession":"0001185185-17-001617","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-04-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":1005000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-05-01","end":"2016-04-30","filed":"2017-07-31","accession":"0001185185-17-001617","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1070000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-05-01","end":"2016-04-30","filed":"2017-07-31","accession":"0001185185-17-001617","form":"10-K"},"pretaxIncome":{"value":3274000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-05-01","end":"2016-04-30","filed":"2017-07-31","accession":"0001185185-17-001617","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":110672000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.6135412155334199; cashConversion: -33.83084577114428; roce: 2.2300130114211365

Calculation inputs: {"original":{"fcfTotal":{"value":-2275000,"capex":{"accession":"0001185185-16-005052","end":"2015-04-30","filed":"2016-07-29","form":"10-K","start":"2014-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001185185-16-005052","end":"2015-04-30","filed":"2016-07-29","form":"10-K","start":"2014-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":76564000,"tag":"Revenues","unit":"USD","start":"2014-05-01","end":"2015-04-30","filed":"2016-07-29","accession":"0001185185-16-005052","form":"10-K"},"netIncome":{"value":2826000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-05-01","end":"2015-04-30","filed":"2016-07-29","accession":"0001185185-16-005052","form":"10-K"},"operatingIncome":{"value":3675000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-05-01","end":"2015-04-30","filed":"2016-07-29","accession":"0001185185-16-005052","form":"10-K"},"openingAssets":{"value":119461000,"tag":"Assets","unit":"USD","start":null,"end":"2014-04-30","filed":"2015-07-29","accession":"0001185185-15-001955","form":"10-K"},"openingCurrentLiabilities":{"value":9697000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-04-30","filed":"2015-07-29","accession":"0001185185-15-001955","form":"10-K"},"openingCapitalEmployed":{"value":109764000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":88346000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-04-30","filed":"2016-07-29","accession":"0001185185-16-005052","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":31115000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-04-30","filed":"2015-07-29","accession":"0001185185-15-001955","form":"10-K"},"openingCash":{"value":7698000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-04-30","filed":"2016-07-29","accession":"0001185185-16-005052","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-04-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":117825000,"tag":"Assets","unit":"USD","start":null,"end":"2015-04-30","filed":"2016-07-29","accession":"0001185185-16-005052","form":"10-K"},"closingCurrentLiabilities":{"value":8350000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-04-30","filed":"2016-07-29","accession":"0001185185-16-005052","form":"10-K"},"closingCapitalEmployed":{"value":109475000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":91810000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-04-30","filed":"2017-07-31","accession":"0001185185-17-001617","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":26015000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-04-30","filed":"2016-07-29","accession":"0001185185-16-005052","form":"10-K"},"closingCash":{"value":7222000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-04-30","filed":"2016-07-29","accession":"0001185185-16-005052","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-04-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":2826000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-05-01","end":"2015-04-30","filed":"2016-07-29","accession":"0001185185-16-005052","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1710000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-05-01","end":"2015-04-30","filed":"2016-07-29","accession":"0001185185-16-005052","form":"10-K"},"pretaxIncome":{"value":4536000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-05-01","end":"2015-04-30","filed":"2016-07-29","accession":"0001185185-16-005052","form":"10-K"},"effectiveTaxRate":{"value":0.376984126984127,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":2289583.3333333335,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":109619500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -2.971370356825662; cashConversion: -80.50247699929228; roce: 3.3525057129434086

Calculation inputs: {"original":{"fcfTotal":{"value":-1763000,"capex":{"accession":"0001185185-15-001955","end":"2014-04-30","filed":"2015-07-29","form":"10-K","start":"2013-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001185185-15-001955","end":"2014-04-30","filed":"2015-07-29","form":"10-K","start":"2013-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":71550000,"tag":"Revenues","unit":"USD","start":"2013-05-01","end":"2014-04-30","filed":"2015-07-29","accession":"0001185185-15-001955","form":"10-K"},"netIncome":{"value":4040000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-05-01","end":"2014-04-30","filed":"2015-07-29","accession":"0001185185-15-001955","form":"10-K"},"operatingIncome":{"value":4873000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-05-01","end":"2014-04-30","filed":"2015-07-29","accession":"0001185185-15-001955","form":"10-K"},"openingAssets":{"value":108909000,"tag":"Assets","unit":"USD","start":null,"end":"2013-04-30","filed":"2014-07-29","accession":"0001185185-14-001912","form":"10-K"},"openingCurrentLiabilities":{"value":9327000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-04-30","filed":"2014-07-29","accession":"0001185185-14-001912","form":"10-K"},"openingCapitalEmployed":{"value":99582000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":82452000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-04-30","filed":"2015-07-29","accession":"0001185185-15-001955","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":26457000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-04-30","filed":"2014-07-29","accession":"0001185185-14-001912","form":"10-K"},"openingCash":{"value":3460000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-04-30","filed":"2015-07-29","accession":"0001185185-15-001955","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-04-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":119461000,"tag":"Assets","unit":"USD","start":null,"end":"2014-04-30","filed":"2015-07-29","accession":"0001185185-15-001955","form":"10-K"},"closingCurrentLiabilities":{"value":9697000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-04-30","filed":"2015-07-29","accession":"0001185185-15-001955","form":"10-K"},"closingCapitalEmployed":{"value":109764000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":88346000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-04-30","filed":"2016-07-29","accession":"0001185185-16-005052","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":31115000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-04-30","filed":"2015-07-29","accession":"0001185185-15-001955","form":"10-K"},"closingCash":{"value":7698000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-04-30","filed":"2016-07-29","accession":"0001185185-16-005052","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-04-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":4040000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-05-01","end":"2014-04-30","filed":"2015-07-29","accession":"0001185185-15-001955","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2260000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-05-01","end":"2014-04-30","filed":"2015-07-29","accession":"0001185185-15-001955","form":"10-K"},"pretaxIncome":{"value":6300000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-05-01","end":"2014-04-30","filed":"2015-07-29","accession":"0001185185-15-001955","form":"10-K"},"effectiveTaxRate":{"value":0.35873015873015873,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":3124907.936507936,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":104673000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -2.4640111809923133; cashConversion: -43.63861386138614; roce: 4.655450784825122

Calculation inputs: {"original":{"fcfTotal":{"value":583000,"capex":{"accession":"0001185185-14-001912","end":"2013-04-30","filed":"2014-07-29","form":"10-K","start":"2012-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001185185-14-001912","end":"2013-04-30","filed":"2014-07-29","form":"10-K","start":"2012-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":68932000,"tag":"Revenues","unit":"USD","start":"2012-05-01","end":"2013-04-30","filed":"2014-07-29","accession":"0001185185-14-001912","form":"10-K"},"netIncome":{"value":3686000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-05-01","end":"2013-04-30","filed":"2014-07-29","accession":"0001185185-14-001912","form":"10-K"},"operatingIncome":{"value":4679000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-05-01","end":"2013-04-30","filed":"2014-07-29","accession":"0001185185-14-001912","form":"10-K"},"openingAssets":{"value":106227000,"tag":"Assets","unit":"USD","start":null,"end":"2012-04-30","filed":"2013-07-29","accession":"0001185185-13-001529","form":"10-K"},"openingCurrentLiabilities":{"value":16109000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-04-30","filed":"2013-07-29","accession":"0001185185-13-001529","form":"10-K"},"openingCapitalEmployed":{"value":90118000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":79132000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-04-30","filed":"2014-07-29","accession":"0001185185-14-001912","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":27095000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-04-30","filed":"2013-07-29","accession":"0001185185-13-001529","form":"10-K"},"openingCash":{"value":4782000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-04-30","filed":"2014-07-29","accession":"0001185185-14-001912","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-04-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":108909000,"tag":"Assets","unit":"USD","start":null,"end":"2013-04-30","filed":"2014-07-29","accession":"0001185185-14-001912","form":"10-K"},"closingCurrentLiabilities":{"value":9327000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-04-30","filed":"2014-07-29","accession":"0001185185-14-001912","form":"10-K"},"closingCapitalEmployed":{"value":99582000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":82452000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-04-30","filed":"2015-07-29","accession":"0001185185-15-001955","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":26457000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-04-30","filed":"2014-07-29","accession":"0001185185-14-001912","form":"10-K"},"closingCash":{"value":3460000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-04-30","filed":"2015-07-29","accession":"0001185185-15-001955","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-04-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":3686000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-05-01","end":"2013-04-30","filed":"2014-07-29","accession":"0001185185-14-001912","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-05-01","end":"2013-04-30","filed":"2014-07-29","accession":"0001185185-14-001912","form":"10-K"},"pretaxIncome":{"value":5086000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-05-01","end":"2013-04-30","filed":"2014-07-29","accession":"0001185185-14-001912","form":"10-K"},"effectiveTaxRate":{"value":0.2752654345261502,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":3391033.031852143,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":94850000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.8457610398653747; cashConversion: 15.816603364080303; roce: 4.933052187664734

Calculation inputs: {"original":{"fcfTotal":{"value":748000,"capex":{"accession":"0001185185-13-001529","end":"2012-04-30","filed":"2013-07-29","form":"10-K","start":"2011-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001185185-13-001529","end":"2012-04-30","filed":"2013-07-29","form":"10-K","start":"2011-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":63595000,"tag":"Revenues","unit":"USD","start":"2011-05-01","end":"2012-04-30","filed":"2013-07-29","accession":"0001185185-13-001529","form":"10-K"},"netIncome":{"value":7374000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-05-01","end":"2012-04-30","filed":"2013-07-29","accession":"0001185185-13-001529","form":"10-K"},"operatingIncome":{"value":6703000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-05-01","end":"2012-04-30","filed":"2013-07-29","accession":"0001185185-13-001529","form":"10-K"},"openingAssets":{"value":89831000,"tag":"Assets","unit":"USD","start":null,"end":"2011-04-30","filed":"2012-07-30","accession":"0001144204-12-041625","form":"10-K"},"openingCurrentLiabilities":{"value":7386000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-04-30","filed":"2012-07-30","accession":"0001144204-12-041625","form":"10-K"},"openingCapitalEmployed":{"value":82445000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":71535000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-04-30","filed":"2012-07-30","accession":"0001144204-12-041625","form":"10-K"},"openingTotalEquity":{"value":71535000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":18296000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-04-30","filed":"2012-07-30","accession":"0001144204-12-041625","form":"10-K"},"openingCash":{"value":5275000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-04-30","filed":"2013-07-29","accession":"0001185185-13-001529","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-04-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":106227000,"tag":"Assets","unit":"USD","start":null,"end":"2012-04-30","filed":"2013-07-29","accession":"0001185185-13-001529","form":"10-K"},"closingCurrentLiabilities":{"value":16109000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-04-30","filed":"2013-07-29","accession":"0001185185-13-001529","form":"10-K"},"closingCapitalEmployed":{"value":90118000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":79132000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-04-30","filed":"2014-07-29","accession":"0001185185-14-001912","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":27095000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-04-30","filed":"2013-07-29","accession":"0001185185-13-001529","form":"10-K"},"closingCash":{"value":4782000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-04-30","filed":"2014-07-29","accession":"0001185185-14-001912","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-04-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":7374000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-05-01","end":"2012-04-30","filed":"2013-07-29","accession":"0001185185-13-001529","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-560000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-05-01","end":"2012-04-30","filed":"2013-07-29","accession":"0001185185-13-001529","form":"10-K"},"pretaxIncome":{"value":6814000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-05-01","end":"2012-04-30","filed":"2013-07-29","accession":"0001185185-13-001529","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":86281500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.1761930969415835; cashConversion: 10.143748304854896; roce: 7.768756917763367

Calculation inputs: {"original":{"fcfTotal":{"value":-74000,"capex":{"accession":"0001144204-12-041625","end":"2011-04-30","filed":"2012-07-30","form":"10-K","start":"2010-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001144204-12-041625","end":"2011-04-30","filed":"2012-07-30","form":"10-K","start":"2010-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":53223000,"tag":"Revenues","unit":"USD","start":"2010-05-01","end":"2011-04-30","filed":"2012-07-30","accession":"0001144204-12-041625","form":"10-K"},"netIncome":{"value":6015000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-05-01","end":"2011-04-30","filed":"2012-07-30","accession":"0001144204-12-041625","form":"10-K"},"operatingIncome":{"value":3490000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-05-01","end":"2011-04-30","filed":"2012-07-30","accession":"0001144204-12-041625","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 2010-04-30"},"openingParentEquity":{"value":63383000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-04-30","filed":"2012-07-30","accession":"0001144204-12-041625","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":9954000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-04-30","filed":"2012-07-30","accession":"0001144204-12-041625","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-04-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":89831000,"tag":"Assets","unit":"USD","start":null,"end":"2011-04-30","filed":"2012-07-30","accession":"0001144204-12-041625","form":"10-K"},"closingCurrentLiabilities":{"value":7386000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-04-30","filed":"2012-07-30","accession":"0001144204-12-041625","form":"10-K"},"closingCapitalEmployed":{"value":82445000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":71535000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-04-30","filed":"2012-07-30","accession":"0001144204-12-041625","form":"10-K"},"closingTotalEquity":{"value":71535000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":18296000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-04-30","filed":"2012-07-30","accession":"0001144204-12-041625","form":"10-K"},"closingCash":{"value":5275000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-04-30","filed":"2013-07-29","accession":"0001185185-13-001529","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-04-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":6015000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-05-01","end":"2011-04-30","filed":"2012-07-30","accession":"0001144204-12-041625","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-2420000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-05-01","end":"2011-04-30","filed":"2012-07-30","accession":"0001144204-12-041625","form":"10-K"},"pretaxIncome":{"value":3595000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2010-05-01","end":"2011-04-30","filed":"2012-07-30","accession":"0001144204-12-041625","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.13903763410555586; cashConversion: -1.2302576891105568; 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 2010-04-30

revenue: 63227000; operatingIncome: -3001000; netIncome: -903000

revenue: 69811000; operatingIncome: 11732000; netIncome: 23686000

revenue: 55274000; operatingIncome: 5019000; netIncome: 5594000

revenue: 40777000; operatingIncome: -4672000; netIncome: -5501000

revenue: 48296000; operatingIncome: -8038000; netIncome: -8663000

revenue: 54254000; operatingIncome: -958000; netIncome: 680000

revenue: 41507000; operatingIncome: -10922000; netIncome: -10026000

revenue: 49509000; operatingIncome: -2817000; netIncome: -2529000

revenue: 39407000; operatingIncome: -12395000; netIncome: -23777000

revenue: 50351000; operatingIncome: -7525000; netIncome: -4821000

revenue: 55416000; operatingIncome: 2468000; netIncome: 1005000

revenue: 76564000; operatingIncome: 3675000; netIncome: 2826000

revenue: 71550000; operatingIncome: 4873000; netIncome: 4040000

revenue: 68932000; operatingIncome: 4679000; netIncome: 3686000

revenue: 63595000; operatingIncome: 6703000; netIncome: 7374000

revenue: 53223000; operatingIncome: 3490000; netIncome: 6015000