FingerMotion, Inc. (FNGR)

revenue: 24132261; averageDilutedShares: 59597091; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 61281308

revenue: 35607614; averageDilutedShares: 55613386; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 57141186

revenue: 35791685; averageDilutedShares: 52168747; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 52545350

revenue: 34054205; averageDilutedShares: 44014060; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 49432214

revenue: 22927415; averageDilutedShares: 40840413; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 42627260

revenue: 16683570; averageDilutedShares: 33702858; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 38903494

revenue: 9131294; averageDilutedShares: 25611305; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 25847953

revenue: 1473037; averageDilutedShares: 18604860; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 24763753

revenue: 453543; averageDilutedShares: 11760199; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 17432753

revenue: 14054; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 12000000

revenue: 14558; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10307000

revenue: 14259; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10007000

Calculation inputs: {"original":{"fcfTotal":{"value":-3925410,"capex":{"accession":"0001520138-26-000194","end":"2026-02-28","filed":"2026-05-29","form":"10-K","start":"2025-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001520138-26-000194","end":"2026-02-28","filed":"2026-05-29","form":"10-K","start":"2025-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":24132261,"tag":"Revenues","unit":"USD","start":"2025-03-01","end":"2026-02-28","filed":"2026-05-29","accession":"0001520138-26-000194","form":"10-K"},"netIncome":{"value":-7041333,"tag":"ProfitLoss","unit":"USD","start":"2025-03-01","end":"2026-02-28","filed":"2026-05-29","accession":"0001520138-26-000194","form":"10-K"},"operatingIncome":{"value":-6940037,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-03-01","end":"2026-02-28","filed":"2026-05-29","accession":"0001520138-26-000194","form":"10-K"},"openingAssets":{"value":48820451,"tag":"Assets","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-05-29","accession":"0001520138-26-000194","form":"10-K"},"openingCurrentLiabilities":{"value":35134555,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-05-29","accession":"0001520138-26-000194","form":"10-K"},"openingCapitalEmployed":{"value":13685896,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":13653466,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-05-29","accession":"0001520138-26-000194","form":"10-K"},"openingTotalEquity":{"value":13658956,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-05-29","accession":"0001520138-26-000194","form":"10-K"},"openingCash":{"value":1128135,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-05-29","accession":"0001520138-26-000194","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 2025-02-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-02-28","filed":"2026-05-29","accession":"0001520138-26-000194","form":"10-K"},"openingCommonEquity":{"value":13653466,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":60845989,"tag":"Assets","unit":"USD","start":null,"end":"2026-02-28","filed":"2026-05-29","accession":"0001520138-26-000194","form":"10-K"},"closingCurrentLiabilities":{"value":45678410,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-02-28","filed":"2026-05-29","accession":"0001520138-26-000194","form":"10-K"},"closingCapitalEmployed":{"value":15167579,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":15187650,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-02-28","filed":"2026-05-29","accession":"0001520138-26-000194","form":"10-K"},"closingTotalEquity":{"value":15149577,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2026-02-28","filed":"2026-05-29","accession":"0001520138-26-000194","form":"10-K"},"closingCash":{"value":68596,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-02-28","filed":"2026-05-29","accession":"0001520138-26-000194","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 2026-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2026-02-28","filed":"2026-05-29","accession":"0001520138-26-000194","form":"10-K"},"closingCommonEquity":{"value":15187650,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-6997770,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2025-03-01","end":"2026-02-28","filed":"2026-05-29","accession":"0001520138-26-000194","form":"10-K"},"incomeTaxExpense":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"pretaxIncome":{"value":-7041333,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-03-01","end":"2026-02-28","filed":"2026-05-29","accession":"0001520138-26-000194","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":14426737.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":14420558,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -16.266233818704347; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -48.105380721039666

Calculation inputs: {"original":{"fcfTotal":{"value":-8183419,"capex":{"accession":"0001520138-26-000194","end":"2025-02-28","filed":"2026-05-29","form":"10-K","start":"2024-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001520138-26-000194","end":"2025-02-28","filed":"2026-05-29","form":"10-K","start":"2024-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":35607614,"tag":"Revenues","unit":"USD","start":"2024-03-01","end":"2025-02-28","filed":"2026-05-29","accession":"0001520138-26-000194","form":"10-K"},"netIncome":{"value":-5109342,"tag":"ProfitLoss","unit":"USD","start":"2024-03-01","end":"2025-02-28","filed":"2026-05-29","accession":"0001520138-26-000194","form":"10-K"},"operatingIncome":{"value":-5949001,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-03-01","end":"2025-02-28","filed":"2026-05-29","accession":"0001520138-26-000194","form":"10-K"},"openingAssets":{"value":18446003,"tag":"Assets","unit":"USD","start":null,"end":"2024-02-29","filed":"2025-05-29","accession":"0001520138-25-000162","form":"10-K"},"openingCurrentLiabilities":{"value":6753915,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-02-29","filed":"2025-05-29","accession":"0001520138-25-000162","form":"10-K"},"openingCapitalEmployed":{"value":11692088,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":11690060,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-02-29","filed":"2025-05-29","accession":"0001520138-25-000162","form":"10-K"},"openingTotalEquity":{"value":11692088,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-02-29","filed":"2026-05-29","accession":"0001520138-26-000194","form":"10-K"},"openingCash":{"value":1517232,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-02-29","filed":"2025-05-29","accession":"0001520138-25-000162","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 2024-02-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-02-29","filed":"2025-05-29","accession":"0001520138-25-000162","form":"10-K"},"openingCommonEquity":{"value":11690060,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":48820451,"tag":"Assets","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-05-29","accession":"0001520138-26-000194","form":"10-K"},"closingCurrentLiabilities":{"value":35134555,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-05-29","accession":"0001520138-26-000194","form":"10-K"},"closingCapitalEmployed":{"value":13685896,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":13653466,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-05-29","accession":"0001520138-26-000194","form":"10-K"},"closingTotalEquity":{"value":13658956,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-05-29","accession":"0001520138-26-000194","form":"10-K"},"closingCash":{"value":1128135,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-05-29","accession":"0001520138-26-000194","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 2025-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-02-28","filed":"2026-05-29","accession":"0001520138-26-000194","form":"10-K"},"closingCommonEquity":{"value":13653466,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-5112804,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-03-01","end":"2025-02-28","filed":"2026-05-29","accession":"0001520138-26-000194","form":"10-K"},"incomeTaxExpense":{"value":-879121,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-03-01","end":"2025-02-28","filed":"2026-05-29","accession":"0001520138-26-000194","form":"10-K"},"pretaxIncome":{"value":-5988463,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-03-01","end":"2025-02-28","filed":"2026-05-29","accession":"0001520138-26-000194","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":12688992,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":12671763,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -22.98221666860352; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -46.88316455712164

Calculation inputs: {"original":{"fcfTotal":{"value":-7327696,"capex":{"accession":"0001520138-25-000162","end":"2024-02-29","filed":"2025-05-29","form":"10-K","start":"2023-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001520138-25-000162","end":"2024-02-29","filed":"2025-05-29","form":"10-K","start":"2023-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":35791685,"tag":"Revenues","unit":"USD","start":"2023-03-01","end":"2024-02-29","filed":"2025-05-29","accession":"0001520138-25-000162","form":"10-K"},"netIncome":{"value":-3812017,"tag":"ProfitLoss","unit":"USD","start":"2023-03-01","end":"2024-02-29","filed":"2025-05-29","accession":"0001520138-25-000162","form":"10-K"},"operatingIncome":{"value":-3817689,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-03-01","end":"2024-02-29","filed":"2025-05-29","accession":"0001520138-25-000162","form":"10-K"},"openingAssets":{"value":17547124,"tag":"Assets","unit":"USD","start":null,"end":"2023-02-28","filed":"2024-05-29","accession":"0001520138-24-000219","form":"10-K"},"openingCurrentLiabilities":{"value":2036520,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-02-28","filed":"2024-05-29","accession":"0001520138-24-000219","form":"10-K"},"openingCapitalEmployed":{"value":15510604,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":12961016,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-02-28","filed":"2024-05-29","accession":"0001520138-24-000219","form":"10-K"},"openingTotalEquity":{"value":12407146,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-02-28","filed":"2025-05-29","accession":"0001520138-25-000162","form":"10-K"},"openingCash":{"value":9240241,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-02-28","filed":"2024-05-29","accession":"0001520138-24-000219","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 2023-02-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-02-28","filed":"2024-05-29","accession":"0001520138-24-000219","form":"10-K"},"openingCommonEquity":{"value":12961016,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":18446003,"tag":"Assets","unit":"USD","start":null,"end":"2024-02-29","filed":"2025-05-29","accession":"0001520138-25-000162","form":"10-K"},"closingCurrentLiabilities":{"value":6753915,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-02-29","filed":"2025-05-29","accession":"0001520138-25-000162","form":"10-K"},"closingCapitalEmployed":{"value":11692088,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":11690060,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-02-29","filed":"2025-05-29","accession":"0001520138-25-000162","form":"10-K"},"closingTotalEquity":{"value":11692088,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-02-29","filed":"2026-05-29","accession":"0001520138-26-000194","form":"10-K"},"closingCash":{"value":1517232,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-02-29","filed":"2025-05-29","accession":"0001520138-25-000162","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 2024-02-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-02-29","filed":"2025-05-29","accession":"0001520138-25-000162","form":"10-K"},"closingCommonEquity":{"value":11690060,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":3812017,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-03-01","end":"2024-02-29","filed":"2025-05-29","accession":"0001520138-25-000162","form":"10-K"},"incomeTaxExpense":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"pretaxIncome":{"value":-3812017,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-03-01","end":"2024-02-29","filed":"2025-05-29","accession":"0001520138-25-000162","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":13601346,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":12325538,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -20.473179734343326; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -28.06846469459714

Calculation inputs: {"original":{"fcfTotal":{"value":-8688950,"capex":{"accession":"0001520138-24-000219","end":"2023-02-28","filed":"2024-05-29","form":"10-K","start":"2022-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001520138-24-000219","end":"2023-02-28","filed":"2024-05-29","form":"10-K","start":"2022-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":34054205,"tag":"Revenues","unit":"USD","start":"2022-03-01","end":"2023-02-28","filed":"2024-05-29","accession":"0001520138-24-000219","form":"10-K"},"netIncome":{"value":-7538837,"tag":"ProfitLoss","unit":"USD","start":"2022-03-01","end":"2023-02-28","filed":"2024-05-29","accession":"0001520138-24-000219","form":"10-K"},"operatingIncome":{"value":-6666065,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-03-01","end":"2023-02-28","filed":"2024-05-29","accession":"0001520138-24-000219","form":"10-K"},"openingAssets":{"value":10366905,"tag":"Assets","unit":"USD","start":null,"end":"2022-02-28","filed":"2023-05-30","accession":"0001520138-23-000249","form":"10-K"},"openingCurrentLiabilities":{"value":5278655,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-02-28","filed":"2023-05-30","accession":"0001520138-23-000249","form":"10-K"},"openingCapitalEmployed":{"value":5088250,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":5077271,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-02-28","filed":"2023-05-30","accession":"0001520138-23-000249","form":"10-K"},"openingTotalEquity":{"value":5088250,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-02-28","filed":"2024-05-29","accession":"0001520138-24-000219","form":"10-K"},"openingCash":{"value":461933,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-02-28","filed":"2023-05-30","accession":"0001520138-23-000249","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 2022-02-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-02-28","filed":"2023-05-30","accession":"0001520138-23-000249","form":"10-K"},"openingCommonEquity":{"value":5077271,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":17547124,"tag":"Assets","unit":"USD","start":null,"end":"2023-02-28","filed":"2024-05-29","accession":"0001520138-24-000219","form":"10-K"},"closingCurrentLiabilities":{"value":2036520,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-02-28","filed":"2024-05-29","accession":"0001520138-24-000219","form":"10-K"},"closingCapitalEmployed":{"value":15510604,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":12961016,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-02-28","filed":"2024-05-29","accession":"0001520138-24-000219","form":"10-K"},"closingTotalEquity":{"value":12407146,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-02-28","filed":"2025-05-29","accession":"0001520138-25-000162","form":"10-K"},"closingCash":{"value":9240241,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-02-28","filed":"2024-05-29","accession":"0001520138-24-000219","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 2023-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-02-28","filed":"2024-05-29","accession":"0001520138-24-000219","form":"10-K"},"closingCommonEquity":{"value":12961016,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-7538837,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-03-01","end":"2023-02-28","filed":"2024-05-29","accession":"0001520138-24-000219","form":"10-K"},"incomeTaxExpense":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"pretaxIncome":{"value":-7538837,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-03-01","end":"2023-02-28","filed":"2024-05-29","accession":"0001520138-24-000219","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":10299427,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":9019143.5,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -25.515057538415594; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -64.72267826161591

Calculation inputs: {"original":{"fcfTotal":{"value":-5862256,"capex":{"accession":"0001520138-23-000249","end":"2022-02-28","filed":"2023-05-30","form":"10-K","start":"2021-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001520138-23-000249","end":"2022-02-28","filed":"2023-05-30","form":"10-K","start":"2021-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":22927415,"tag":"Revenues","unit":"USD","start":"2021-03-01","end":"2022-02-28","filed":"2023-05-30","accession":"0001520138-23-000249","form":"10-K"},"netIncome":{"value":-4940548,"tag":"ProfitLoss","unit":"USD","start":"2021-03-01","end":"2022-02-28","filed":"2023-05-30","accession":"0001520138-23-000249","form":"10-K"},"operatingIncome":{"value":-4867235,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-03-01","end":"2022-02-28","filed":"2023-05-30","accession":"0001520138-23-000249","form":"10-K"},"openingAssets":{"value":7341504,"tag":"Assets","unit":"USD","start":null,"end":"2021-02-28","filed":"2022-05-31","accession":"0001520138-22-000237","form":"10-K"},"openingCurrentLiabilities":{"value":4112295,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-02-28","filed":"2022-05-31","accession":"0001520138-22-000237","form":"10-K"},"openingCapitalEmployed":{"value":3229209,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2106883,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-02-28","filed":"2022-05-31","accession":"0001520138-22-000237","form":"10-K"},"openingTotalEquity":{"value":2114966,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-02-28","filed":"2023-05-30","accession":"0001520138-23-000249","form":"10-K"},"openingCash":{"value":850717,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-02-28","filed":"2022-05-31","accession":"0001520138-22-000237","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-02-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-02-28","filed":"2022-05-31","accession":"0001520138-22-000237","form":"10-K"},"openingCommonEquity":{"value":2106883,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":10366905,"tag":"Assets","unit":"USD","start":null,"end":"2022-02-28","filed":"2023-05-30","accession":"0001520138-23-000249","form":"10-K"},"closingCurrentLiabilities":{"value":5278655,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-02-28","filed":"2023-05-30","accession":"0001520138-23-000249","form":"10-K"},"closingCapitalEmployed":{"value":5088250,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":5077271,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-02-28","filed":"2023-05-30","accession":"0001520138-23-000249","form":"10-K"},"closingTotalEquity":{"value":5088250,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-02-28","filed":"2024-05-29","accession":"0001520138-24-000219","form":"10-K"},"closingCash":{"value":461933,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-02-28","filed":"2023-05-30","accession":"0001520138-23-000249","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 2022-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-02-28","filed":"2023-05-30","accession":"0001520138-23-000249","form":"10-K"},"closingCommonEquity":{"value":5077271,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-4943444,"tag":"NetIncomeLoss","unit":"USD","start":"2021-03-01","end":"2022-02-28","filed":"2023-05-30","accession":"0001520138-23-000249","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"pretaxIncome":{"value":-4940548,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-03-01","end":"2022-02-28","filed":"2023-05-30","accession":"0001520138-23-000249","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":4158729.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":3592077,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -25.568761240637027; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -117.03658533213088

Calculation inputs: {"original":{"fcfTotal":{"value":-4288614,"capex":{"accession":"0001520138-22-000237","end":"2021-02-28","filed":"2022-05-31","form":"10-K","start":"2020-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001520138-22-000237","end":"2021-02-28","filed":"2022-05-31","form":"10-K","start":"2020-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":16683570,"tag":"Revenues","unit":"USD","start":"2020-03-01","end":"2021-02-28","filed":"2022-05-31","accession":"0001520138-22-000237","form":"10-K"},"netIncome":{"value":-4378074,"tag":"ProfitLoss","unit":"USD","start":"2020-03-01","end":"2021-02-28","filed":"2022-05-31","accession":"0001520138-22-000237","form":"10-K"},"operatingIncome":{"value":-4225183,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-03-01","end":"2021-02-28","filed":"2022-05-31","accession":"0001520138-22-000237","form":"10-K"},"openingAssets":{"value":5876778,"tag":"Assets","unit":"USD","start":null,"end":"2020-02-29","filed":"2021-05-28","accession":"0001520138-21-000306","form":"10-K"},"openingCurrentLiabilities":{"value":6171213,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-02-29","filed":"2021-05-28","accession":"0001520138-21-000306","form":"10-K"},"openingCapitalEmployed":{"value":-294435,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-298618,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-02-29","filed":"2021-05-28","accession":"0001520138-21-000306","form":"10-K"},"openingTotalEquity":{"value":-294435,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-02-29","filed":"2022-05-31","accession":"0001520138-22-000237","form":"10-K"},"openingCash":{"value":102919,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-02-29","filed":"2022-05-31","accession":"0001520138-22-000237","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 2020-02-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-02-29","filed":"2021-05-28","accession":"0001520138-21-000306","form":"10-K"},"openingCommonEquity":{"value":-298618,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":7341504,"tag":"Assets","unit":"USD","start":null,"end":"2021-02-28","filed":"2022-05-31","accession":"0001520138-22-000237","form":"10-K"},"closingCurrentLiabilities":{"value":4112295,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-02-28","filed":"2022-05-31","accession":"0001520138-22-000237","form":"10-K"},"closingCapitalEmployed":{"value":3229209,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2106883,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-02-28","filed":"2022-05-31","accession":"0001520138-22-000237","form":"10-K"},"closingTotalEquity":{"value":2114966,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-02-28","filed":"2023-05-30","accession":"0001520138-23-000249","form":"10-K"},"closingCash":{"value":850717,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-02-28","filed":"2022-05-31","accession":"0001520138-22-000237","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-02-28","filed":"2022-05-31","accession":"0001520138-22-000237","form":"10-K"},"closingCommonEquity":{"value":2106883,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-4381974,"tag":"NetIncomeLoss","unit":"USD","start":"2020-03-01","end":"2021-02-28","filed":"2022-05-31","accession":"0001520138-22-000237","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"pretaxIncome":{"value":-4378074,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-03-01","end":"2021-02-28","filed":"2022-05-31","accession":"0001520138-22-000237","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -25.70561336692327; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; nonpositive: openingCapitalEmployed

Calculation inputs: {"original":{"fcfTotal":{"value":-2576647,"capex":{"accession":"0001520138-21-000306","end":"2020-02-29","filed":"2021-05-28","form":"10-K","start":"2019-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001520138-21-000306","end":"2020-02-29","filed":"2021-05-28","form":"10-K","start":"2019-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":9131294,"tag":"Revenues","unit":"USD","start":"2019-03-01","end":"2020-02-29","filed":"2021-05-28","accession":"0001520138-21-000306","form":"10-K"},"netIncome":{"value":-3000094,"tag":"ProfitLoss","unit":"USD","start":"2019-03-01","end":"2020-02-29","filed":"2021-05-28","accession":"0001520138-21-000306","form":"10-K"},"operatingIncome":{"value":-3066044,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-03-01","end":"2020-02-29","filed":"2021-05-28","accession":"0001520138-21-000306","form":"10-K"},"openingAssets":{"value":4437692,"tag":"Assets","unit":"USD","start":null,"end":"2019-02-28","filed":"2020-07-14","accession":"0001520138-20-000312","form":"10-K/A"},"openingCurrentLiabilities":{"value":3851660,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-02-28","filed":"2020-07-14","accession":"0001520138-20-000312","form":"10-K/A"},"openingCapitalEmployed":{"value":586032,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":586032,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-02-28","filed":"2020-07-14","accession":"0001520138-20-000312","form":"10-K/A"},"openingTotalEquity":{"value":586032,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-02-28","filed":"2021-05-28","accession":"0001520138-21-000306","form":"10-K"},"openingCash":{"value":1337245,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-02-28","filed":"2021-05-28","accession":"0001520138-21-000306","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 2019-02-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-02-28","filed":"2020-07-14","accession":"0001520138-20-000312","form":"10-K/A"},"openingCommonEquity":{"value":586032,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":5876778,"tag":"Assets","unit":"USD","start":null,"end":"2020-02-29","filed":"2021-05-28","accession":"0001520138-21-000306","form":"10-K"},"closingCurrentLiabilities":{"value":6171213,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-02-29","filed":"2021-05-28","accession":"0001520138-21-000306","form":"10-K"},"closingCapitalEmployed":{"value":-294435,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-298618,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-02-29","filed":"2021-05-28","accession":"0001520138-21-000306","form":"10-K"},"closingTotalEquity":{"value":-294435,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-02-29","filed":"2022-05-31","accession":"0001520138-22-000237","form":"10-K"},"closingCash":{"value":102919,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-02-29","filed":"2022-05-31","accession":"0001520138-22-000237","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 2020-02-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-02-29","filed":"2021-05-28","accession":"0001520138-21-000306","form":"10-K"},"closingCommonEquity":{"value":-298618,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-3004365,"tag":"NetIncomeLoss","unit":"USD","start":"2019-03-01","end":"2020-02-29","filed":"2021-05-28","accession":"0001520138-21-000306","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -28.217764097837613; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; nonpositive: closingCapitalEmployed

Calculation inputs: {"original":{"fcfTotal":{"value":-729985,"capex":{"accession":"0001520138-20-000312","end":"2019-02-28","filed":"2020-07-14","form":"10-K/A","start":"2018-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001520138-20-000312","end":"2019-02-28","filed":"2020-07-14","form":"10-K/A","start":"2018-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1473037,"tag":"Revenues","unit":"USD","start":"2018-03-01","end":"2019-02-28","filed":"2020-07-14","accession":"0001520138-20-000312","form":"10-K/A"},"netIncome":{"value":-2912875,"tag":"ProfitLoss","unit":"USD","start":"2018-03-01","end":"2019-02-28","filed":"2020-07-14","accession":"0001520138-20-000312","form":"10-K/A"},"operatingIncome":{"value":-2564727,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-03-01","end":"2019-02-28","filed":"2020-07-14","accession":"0001520138-20-000312","form":"10-K/A"},"openingAssets":{"value":439839,"tag":"Assets","unit":"USD","start":null,"end":"2018-02-28","filed":"2019-06-13","accession":"0001437749-19-011984","form":"10-K"},"openingCurrentLiabilities":{"value":542480,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-02-28","filed":"2019-06-13","accession":"0001437749-19-011984","form":"10-K"},"openingCapitalEmployed":{"value":-102641,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-102641,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-02-28","filed":"2019-06-13","accession":"0001437749-19-011984","form":"10-K"},"openingTotalEquity":{"value":-102641,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-02-28","filed":"2020-07-14","accession":"0001520138-20-000312","form":"10-K/A"},"openingCash":{"value":10551,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-02-28","filed":"2020-07-14","accession":"0001520138-20-000312","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 2018-02-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-02-28","filed":"2019-06-13","accession":"0001437749-19-011984","form":"10-K"},"openingCommonEquity":{"value":-102641,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":4437692,"tag":"Assets","unit":"USD","start":null,"end":"2019-02-28","filed":"2020-07-14","accession":"0001520138-20-000312","form":"10-K/A"},"closingCurrentLiabilities":{"value":3851660,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-02-28","filed":"2020-07-14","accession":"0001520138-20-000312","form":"10-K/A"},"closingCapitalEmployed":{"value":586032,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":586032,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-02-28","filed":"2020-07-14","accession":"0001520138-20-000312","form":"10-K/A"},"closingTotalEquity":{"value":586032,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-02-28","filed":"2021-05-28","accession":"0001520138-21-000306","form":"10-K"},"closingCash":{"value":1337245,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-02-28","filed":"2021-05-28","accession":"0001520138-21-000306","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 2019-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-02-28","filed":"2020-07-14","accession":"0001520138-20-000312","form":"10-K/A"},"closingCommonEquity":{"value":586032,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-2912875,"tag":"NetIncomeLoss","unit":"USD","start":"2018-03-01","end":"2019-02-28","filed":"2020-07-14","accession":"0001520138-20-000312","form":"10-K/A"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -49.556460564127036; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; nonpositive: openingCapitalEmployed

Calculation inputs: {"original":{"fcfTotal":{"value":-1611218,"capex":{"accession":"0001437749-19-011984","end":"2018-02-28","filed":"2019-06-13","form":"10-K","start":"2017-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-19-011984","end":"2018-02-28","filed":"2019-06-13","form":"10-K","start":"2017-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":453543,"tag":"Revenues","unit":"USD","start":"2017-03-01","end":"2018-02-28","filed":"2019-06-13","accession":"0001437749-19-011984","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-1749568,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-03-01","end":"2018-02-28","filed":"2019-06-13","accession":"0001437749-19-011984","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":230921,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-02-28","filed":"2018-08-07","accession":"0001437749-18-014775","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-02-28"},"openingParentEquity":{"value":-157193,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-02-28","filed":"2019-06-13","accession":"0001437749-19-011984","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":13346,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-02-28","filed":"2019-06-13","accession":"0001437749-19-011984","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 2017-02-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-02-28","filed":"2018-08-07","accession":"0001437749-18-014775","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":439839,"tag":"Assets","unit":"USD","start":null,"end":"2018-02-28","filed":"2019-06-13","accession":"0001437749-19-011984","form":"10-K"},"closingCurrentLiabilities":{"value":542480,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-02-28","filed":"2019-06-13","accession":"0001437749-19-011984","form":"10-K"},"closingCapitalEmployed":{"value":-102641,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-102641,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-02-28","filed":"2019-06-13","accession":"0001437749-19-011984","form":"10-K"},"closingTotalEquity":{"value":-102641,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-02-28","filed":"2020-07-14","accession":"0001520138-20-000312","form":"10-K/A"},"closingCash":{"value":10551,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-02-28","filed":"2020-07-14","accession":"0001520138-20-000312","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 2018-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-02-28","filed":"2019-06-13","accession":"0001437749-19-011984","form":"10-K"},"closingCommonEquity":{"value":-102641,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-1751121,"tag":"NetIncomeLoss","unit":"USD","start":"2017-03-01","end":"2018-02-28","filed":"2019-06-13","accession":"0001437749-19-011984","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"pretaxIncome":{"value":0,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-03-01","end":"2018-02-28","filed":"2018-08-07","accession":"0001437749-18-014775","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -355.25143150704565; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; nonpositive: closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-02-28

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":14054,"tag":"Revenues","unit":"USD","start":"2016-03-01","end":"2017-02-28","filed":"2017-06-14","accession":"0001437749-17-011218","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-13336,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-03-01","end":"2017-02-28","filed":"2017-06-14","accession":"0001437749-17-011218","form":"10-K"},"openingAssets":{"value":2154,"tag":"Assets","unit":"USD","start":null,"end":"2016-02-29","filed":"2016-05-31","accession":"0001144204-16-105671","form":"10-K"},"openingCurrentLiabilities":{"value":39810,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-02-29","filed":"2017-06-14","accession":"0001437749-17-011218","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-02-29"},"openingParentEquity":{"value":-37656,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-02-29","filed":"2017-06-14","accession":"0001437749-17-011218","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-02-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-02-29","filed":"2017-06-14","accession":"0001437749-17-011218","form":"10-K"},"openingCommonEquity":{"value":-37656,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":230921,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-02-28","filed":"2018-08-07","accession":"0001437749-18-014775","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-02-28"},"closingParentEquity":{"value":-157193,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-02-28","filed":"2019-06-13","accession":"0001437749-19-011984","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":13346,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-02-28","filed":"2019-06-13","accession":"0001437749-19-011984","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 2017-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-02-28","filed":"2018-08-07","accession":"0001437749-18-014775","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":-13749,"tag":"NetIncomeLoss","unit":"USD","start":"2016-03-01","end":"2017-02-28","filed":"2017-06-14","accession":"0001437749-17-011218","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":0,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-03-01","end":"2017-02-28","filed":"2017-06-14","accession":"0001437749-17-011218","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-02-29; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-02-28

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":14558,"tag":"Revenues","unit":"USD","start":"2015-03-01","end":"2016-02-29","filed":"2017-06-14","accession":"0001437749-17-011218","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-12790,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-03-01","end":"2016-02-29","filed":"2017-06-14","accession":"0001437749-17-011218","form":"10-K"},"openingAssets":{"value":1030,"tag":"Assets","unit":"USD","start":null,"end":"2015-02-28","filed":"2016-05-31","accession":"0001144204-16-105671","form":"10-K"},"openingCurrentLiabilities":{"value":40553,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-02-28","filed":"2016-05-31","accession":"0001144204-16-105671","form":"10-K"},"openingCapitalEmployed":{"value":-39523,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-39523,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-02-28","filed":"2017-06-14","accession":"0001437749-17-011218","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-02-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-02-28","filed":"2016-05-31","accession":"0001144204-16-105671","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":2154,"tag":"Assets","unit":"USD","start":null,"end":"2016-02-29","filed":"2016-05-31","accession":"0001144204-16-105671","form":"10-K"},"closingCurrentLiabilities":{"value":39810,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-02-29","filed":"2017-06-14","accession":"0001437749-17-011218","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-02-29"},"closingParentEquity":{"value":-37656,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-02-29","filed":"2017-06-14","accession":"0001437749-17-011218","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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 2016-02-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-02-29","filed":"2017-06-14","accession":"0001437749-17-011218","form":"10-K"},"closingCommonEquity":{"value":-37656,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-13133,"tag":"NetIncomeLoss","unit":"USD","start":"2015-03-01","end":"2016-02-29","filed":"2017-06-14","accession":"0001437749-17-011218","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":0,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-03-01","end":"2016-02-29","filed":"2017-06-14","accession":"0001437749-17-011218","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: closingCapitalEmployed; nonpositive: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-02-29

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":14259,"tag":"Revenues","unit":"USD","start":"2014-03-01","end":"2015-02-28","filed":"2016-05-31","accession":"0001144204-16-105671","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-75768,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-03-01","end":"2015-02-28","filed":"2016-05-31","accession":"0001144204-16-105671","form":"10-K"},"openingAssets":{"value":8696,"tag":"Assets","unit":"USD","start":null,"end":"2014-02-28","filed":"2015-05-29","accession":"0001144204-15-034435","form":"10-K"},"openingCurrentLiabilities":{"value":22537,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-02-28","filed":"2015-05-29","accession":"0001144204-15-034435","form":"10-K"},"openingCapitalEmployed":{"value":-13841,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-13841,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-02-28","filed":"2016-05-31","accession":"0001144204-16-105671","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-02-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-02-28","filed":"2015-05-29","accession":"0001144204-15-034435","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":1030,"tag":"Assets","unit":"USD","start":null,"end":"2015-02-28","filed":"2016-05-31","accession":"0001144204-16-105671","form":"10-K"},"closingCurrentLiabilities":{"value":40553,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-02-28","filed":"2016-05-31","accession":"0001144204-16-105671","form":"10-K"},"closingCapitalEmployed":{"value":-39523,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-39523,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-02-28","filed":"2017-06-14","accession":"0001437749-17-011218","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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 2015-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-02-28","filed":"2016-05-31","accession":"0001144204-16-105671","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":-76032,"tag":"NetIncomeLoss","unit":"USD","start":"2014-03-01","end":"2015-02-28","filed":"2016-05-31","accession":"0001144204-16-105671","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":0,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-03-01","end":"2015-02-28","filed":"2015-05-29","accession":"0001144204-15-034435","form":"10-K"},"pretaxIncome":{"value":-76032,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-03-01","end":"2015-02-28","filed":"2015-05-29","accession":"0001144204-15-034435","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; nonpositive: openingCapitalEmployed, closingCapitalEmployed

revenue: 24132261; operatingIncome: -6940037; netIncome: -7041333

revenue: 35607614; operatingIncome: -5949001; netIncome: -5109342

revenue: 35791685; operatingIncome: -3817689; netIncome: -3812017

revenue: 34054205; operatingIncome: -6666065; netIncome: -7538837

revenue: 22927415; operatingIncome: -4867235; netIncome: -4940548

revenue: 16683570; operatingIncome: -4225183; netIncome: -4378074

revenue: 9131294; operatingIncome: -3066044; netIncome: -3000094

revenue: 1473037; operatingIncome: -2564727; netIncome: -2912875

revenue: 453543; operatingIncome: -1749568; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 14054; operatingIncome: -13336; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 14558; operatingIncome: -12790; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 14259; operatingIncome: -75768; netIncome: Consolidated income including noncontrolling interests is not confirmed