GSI TECHNOLOGY INC (GSIT)

revenue: 25122000; averageDilutedShares: 31839000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 36602040

revenue: 20518000; averageDilutedShares: 25498000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 25605973

revenue: 21765000; averageDilutedShares: 25144000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 25300372

revenue: 29691000; averageDilutedShares: 24595000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 24685059

revenue: 33384000; averageDilutedShares: 24303000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 24486239

revenue: 27729000; averageDilutedShares: 23671000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 24020276

revenue: 43343000; averageDilutedShares: 22968000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 23229286

revenue: 51486000; averageDilutedShares: 23349000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 22320156

revenue: 42643000; averageDilutedShares: 21085000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 21407247

revenue: 48180000; averageDilutedShares: 20652000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 20612757

revenue: 52736000; averageDilutedShares: 22593000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 21716364

revenue: 53498000; averageDilutedShares: 25029000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 23128372

revenue: 58579000; averageDilutedShares: 27505000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 27561482

revenue: 66014000; averageDilutedShares: 28077000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 27065209

revenue: 82540000; averageDilutedShares: 29496000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 27617942

revenue: 97763000; averageDilutedShares: 29685; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 28649033

revenue: 67558000; averageDilutedShares: 27688; 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":-16409000,"capex":{"accession":"0001104659-26-070962","end":"2026-03-31","filed":"2026-06-05","form":"10-K","start":"2025-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-26-070962","end":"2026-03-31","filed":"2026-06-05","form":"10-K","start":"2025-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":25122000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-04-01","end":"2026-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","form":"10-K"},"netIncome":{"value":-13246000,"tag":"ProfitLoss","unit":"USD","start":"2025-04-01","end":"2026-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","form":"10-K"},"operatingIncome":{"value":-17477000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-04-01","end":"2026-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","form":"10-K"},"openingAssets":{"value":43317000,"tag":"Assets","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","form":"10-K"},"openingCurrentLiabilities":{"value":7074000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","form":"10-K"},"openingCapitalEmployed":{"value":36243000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":28226000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","form":"10-K"},"openingTotalEquity":{"value":28226000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":15091000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","form":"10-K"},"openingCash":{"value":13434000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","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 2025-03-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","form":"10-K"},"openingCommonEquity":{"value":28226000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":97953000,"tag":"Assets","unit":"USD","start":null,"end":"2026-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","form":"10-K"},"closingCurrentLiabilities":{"value":9196000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","form":"10-K"},"closingCapitalEmployed":{"value":88757000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":81761000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","form":"10-K"},"closingTotalEquity":{"value":81761000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":16192000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","form":"10-K"},"closingCash":{"value":67212000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","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 2026-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2026-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","form":"10-K"},"closingCommonEquity":{"value":81761000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-13246000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2025-04-01","end":"2026-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","form":"10-K"},"incomeTaxExpense":{"value":-132000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-04-01","end":"2026-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","form":"10-K"},"pretaxIncome":{"value":-13378000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-04-01","end":"2026-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","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":62500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":54993500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -65.31725181116154; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -27.9632

Calculation inputs: {"original":{"fcfTotal":{"value":-13020000,"capex":{"accession":"0001104659-26-070962","end":"2025-03-31","filed":"2026-06-05","form":"10-K","start":"2024-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-26-070962","end":"2025-03-31","filed":"2026-06-05","form":"10-K","start":"2024-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":20518000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-04-01","end":"2025-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","form":"10-K"},"netIncome":{"value":-10639000,"tag":"ProfitLoss","unit":"USD","start":"2024-04-01","end":"2025-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","form":"10-K"},"operatingIncome":{"value":-10835000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-04-01","end":"2025-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","form":"10-K"},"openingAssets":{"value":42464000,"tag":"Assets","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-06-18","accession":"0001558370-25-008723","form":"10-K"},"openingCurrentLiabilities":{"value":5365000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-06-18","accession":"0001558370-25-008723","form":"10-K"},"openingCapitalEmployed":{"value":37099000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":35970000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","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":6494000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-06-18","accession":"0001558370-25-008723","form":"10-K"},"openingCash":{"value":14429000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-06-18","accession":"0001558370-25-008723","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 2024-03-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-03-31","filed":"2025-06-18","accession":"0001558370-25-008723","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":43317000,"tag":"Assets","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","form":"10-K"},"closingCurrentLiabilities":{"value":7074000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","form":"10-K"},"closingCapitalEmployed":{"value":36243000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":28226000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","form":"10-K"},"closingTotalEquity":{"value":28226000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":15091000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","form":"10-K"},"closingCash":{"value":13434000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","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 2025-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","form":"10-K"},"closingCommonEquity":{"value":28226000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-10639000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-04-01","end":"2025-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","form":"10-K"},"incomeTaxExpense":{"value":130000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-04-01","end":"2025-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","form":"10-K"},"pretaxIncome":{"value":-10509000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-04-01","end":"2025-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","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":36671000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-10639000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-04-01","end":"2025-03-31","filed":"2025-06-18","accession":"0001558370-25-008723","form":"10-K"},"averageCommonEquity":{"value":32098000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":35970000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":35970000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-06-18","accession":"0001558370-25-008723","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-03-31","filed":"2025-06-18","accession":"0001558370-25-008723","form":"10-K"},"closingCommonEquity":{"value":28226000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":28226000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-03-31","filed":"2025-06-18","accession":"0001558370-25-008723","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-03-31","filed":"2025-06-18","accession":"0001558370-25-008723","form":"10-K"}}}}; fcfMargin: -63.45647723949702; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -29.546508139947097

Calculation inputs: {"original":{"fcfTotal":{"value":-17995000,"capex":{"accession":"0001104659-26-070962","end":"2024-03-31","filed":"2026-06-05","form":"10-K","start":"2023-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-26-070962","end":"2024-03-31","filed":"2026-06-05","form":"10-K","start":"2023-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":21765000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-04-01","end":"2024-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","form":"10-K"},"netIncome":{"value":-20087000,"tag":"ProfitLoss","unit":"USD","start":"2023-04-01","end":"2024-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","form":"10-K"},"operatingIncome":{"value":-20431000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-04-01","end":"2024-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","form":"10-K"},"openingAssets":{"value":59876000,"tag":"Assets","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-06-13","accession":"0001558370-24-009139","form":"10-K"},"openingCurrentLiabilities":{"value":7202000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-06-13","accession":"0001558370-24-009139","form":"10-K"},"openingCapitalEmployed":{"value":52674000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":51372000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","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":8504000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-06-13","accession":"0001558370-24-009139","form":"10-K"},"openingCash":{"value":27212000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-06-13","accession":"0001558370-24-009139","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 2023-03-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-03-31","filed":"2024-06-13","accession":"0001558370-24-009139","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":42464000,"tag":"Assets","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-06-18","accession":"0001558370-25-008723","form":"10-K"},"closingCurrentLiabilities":{"value":5365000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-06-18","accession":"0001558370-25-008723","form":"10-K"},"closingCapitalEmployed":{"value":37099000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":35970000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","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":6494000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-06-18","accession":"0001558370-25-008723","form":"10-K"},"closingCash":{"value":14429000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-06-18","accession":"0001558370-25-008723","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 2024-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-03-31","filed":"2025-06-18","accession":"0001558370-25-008723","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":-20087000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-04-01","end":"2024-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","form":"10-K"},"incomeTaxExpense":{"value":70000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-04-01","end":"2024-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","form":"10-K"},"pretaxIncome":{"value":-20017000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-04-01","end":"2024-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","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":44886500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-20087000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-04-01","end":"2024-03-31","filed":"2024-06-13","accession":"0001558370-24-009139","form":"10-K"},"averageCommonEquity":{"value":43671000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":51372000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":51372000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-06-13","accession":"0001558370-24-009139","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-03-31","filed":"2024-06-13","accession":"0001558370-24-009139","form":"10-K"},"closingCommonEquity":{"value":35970000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":35970000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-03-31","filed":"2024-06-13","accession":"0001558370-24-009139","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-03-31","filed":"2024-06-13","accession":"0001558370-24-009139","form":"10-K"}}}}; fcfMargin: -82.67861245118308; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -45.517026277388524

Calculation inputs: {"original":{"fcfTotal":{"value":-17161000,"capex":{"accession":"0001558370-25-008723","end":"2023-03-31","filed":"2025-06-18","form":"10-K","start":"2022-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-25-008723","end":"2023-03-31","filed":"2025-06-18","form":"10-K","start":"2022-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":29691000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-04-01","end":"2023-03-31","filed":"2025-06-18","accession":"0001558370-25-008723","form":"10-K"},"netIncome":{"value":-15977000,"tag":"ProfitLoss","unit":"USD","start":"2022-04-01","end":"2023-03-31","filed":"2025-06-18","accession":"0001558370-25-008723","form":"10-K"},"operatingIncome":{"value":-15807000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-04-01","end":"2023-03-31","filed":"2025-06-18","accession":"0001558370-25-008723","form":"10-K"},"openingAssets":{"value":76422000,"tag":"Assets","unit":"USD","start":null,"end":"2022-03-31","filed":"2023-06-28","accession":"0001558370-23-011516","form":"10-K"},"openingCurrentLiabilities":{"value":8861000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-03-31","filed":"2023-06-28","accession":"0001558370-23-011516","form":"10-K"},"openingCapitalEmployed":{"value":67561000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":64451000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-03-31","filed":"2025-06-18","accession":"0001558370-25-008723","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":11971000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-03-31","filed":"2023-06-28","accession":"0001558370-23-011516","form":"10-K"},"openingCash":{"value":36971000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-03-31","filed":"2023-06-28","accession":"0001558370-23-011516","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 2022-03-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-03-31","filed":"2023-06-28","accession":"0001558370-23-011516","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":59876000,"tag":"Assets","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-06-13","accession":"0001558370-24-009139","form":"10-K"},"closingCurrentLiabilities":{"value":7202000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-06-13","accession":"0001558370-24-009139","form":"10-K"},"closingCapitalEmployed":{"value":52674000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":51372000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-03-31","filed":"2026-06-05","accession":"0001104659-26-070962","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":8504000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-06-13","accession":"0001558370-24-009139","form":"10-K"},"closingCash":{"value":27212000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-06-13","accession":"0001558370-24-009139","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 2023-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-03-31","filed":"2024-06-13","accession":"0001558370-24-009139","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":-15977000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-04-01","end":"2023-03-31","filed":"2025-06-18","accession":"0001558370-25-008723","form":"10-K"},"incomeTaxExpense":{"value":372000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-04-01","end":"2023-03-31","filed":"2025-06-18","accession":"0001558370-25-008723","form":"10-K"},"pretaxIncome":{"value":-15605000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-04-01","end":"2023-03-31","filed":"2025-06-18","accession":"0001558370-25-008723","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":60117500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-15977000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-04-01","end":"2023-03-31","filed":"2023-06-28","accession":"0001558370-23-011516","form":"10-K"},"averageCommonEquity":{"value":57911500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":64451000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":64451000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-03-31","filed":"2023-06-28","accession":"0001558370-23-011516","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-03-31","filed":"2023-06-28","accession":"0001558370-23-011516","form":"10-K"},"closingCommonEquity":{"value":51372000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":51372000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-03-31","filed":"2023-06-28","accession":"0001558370-23-011516","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-03-31","filed":"2023-06-28","accession":"0001558370-23-011516","form":"10-K"}}}}; fcfMargin: -57.79865952645583; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -26.293508545764542

Calculation inputs: {"original":{"fcfTotal":{"value":-14600000,"capex":{"accession":"0001558370-24-009139","end":"2022-03-31","filed":"2024-06-13","form":"10-K","start":"2021-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-24-009139","end":"2022-03-31","filed":"2024-06-13","form":"10-K","start":"2021-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":33384000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-04-01","end":"2022-03-31","filed":"2024-06-13","accession":"0001558370-24-009139","form":"10-K"},"netIncome":{"value":-16368000,"tag":"ProfitLoss","unit":"USD","start":"2021-04-01","end":"2022-03-31","filed":"2024-06-13","accession":"0001558370-24-009139","form":"10-K"},"operatingIncome":{"value":-16353000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-04-01","end":"2022-03-31","filed":"2024-06-13","accession":"0001558370-24-009139","form":"10-K"},"openingAssets":{"value":87612000,"tag":"Assets","unit":"USD","start":null,"end":"2021-03-31","filed":"2022-06-29","accession":"0001558370-22-010443","form":"10-K"},"openingCurrentLiabilities":{"value":7462000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-03-31","filed":"2022-06-29","accession":"0001558370-22-010443","form":"10-K"},"openingCapitalEmployed":{"value":80150000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":75592000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-03-31","filed":"2024-06-13","accession":"0001558370-24-009139","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":12020000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-03-31","filed":"2022-06-29","accession":"0001558370-22-010443","form":"10-K"},"openingCash":{"value":44234000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-03-31","filed":"2022-06-29","accession":"0001558370-22-010443","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 2021-03-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-03-31","filed":"2022-06-29","accession":"0001558370-22-010443","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":76422000,"tag":"Assets","unit":"USD","start":null,"end":"2022-03-31","filed":"2023-06-28","accession":"0001558370-23-011516","form":"10-K"},"closingCurrentLiabilities":{"value":8861000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-03-31","filed":"2023-06-28","accession":"0001558370-23-011516","form":"10-K"},"closingCapitalEmployed":{"value":67561000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":64451000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-03-31","filed":"2025-06-18","accession":"0001558370-25-008723","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":11971000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-03-31","filed":"2023-06-28","accession":"0001558370-23-011516","form":"10-K"},"closingCash":{"value":36971000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-03-31","filed":"2023-06-28","accession":"0001558370-23-011516","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 2022-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-03-31","filed":"2023-06-28","accession":"0001558370-23-011516","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":-16368000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-04-01","end":"2022-03-31","filed":"2024-06-13","accession":"0001558370-24-009139","form":"10-K"},"incomeTaxExpense":{"value":-45000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-04-01","end":"2022-03-31","filed":"2024-06-13","accession":"0001558370-24-009139","form":"10-K"},"pretaxIncome":{"value":-16413000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-04-01","end":"2022-03-31","filed":"2024-06-13","accession":"0001558370-24-009139","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":73855500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-16368000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-04-01","end":"2022-03-31","filed":"2022-06-29","accession":"0001558370-22-010443","form":"10-K"},"averageCommonEquity":{"value":70021500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":75592000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":75592000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-03-31","filed":"2022-06-29","accession":"0001558370-22-010443","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-03-31","filed":"2022-06-29","accession":"0001558370-22-010443","form":"10-K"},"closingCommonEquity":{"value":64451000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":64451000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-03-31","filed":"2022-06-29","accession":"0001558370-22-010443","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-03-31","filed":"2022-06-29","accession":"0001558370-22-010443","form":"10-K"}}}}; fcfMargin: -43.733525041936254; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -22.14188516765847

Calculation inputs: {"original":{"fcfTotal":{"value":-15455000,"capex":{"accession":"0001558370-23-011516","end":"2021-03-31","filed":"2023-06-28","form":"10-K","start":"2020-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-23-011516","end":"2021-03-31","filed":"2023-06-28","form":"10-K","start":"2020-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":27729000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-04-01","end":"2021-03-31","filed":"2023-06-28","accession":"0001558370-23-011516","form":"10-K"},"netIncome":{"value":-21505000,"tag":"ProfitLoss","unit":"USD","start":"2020-04-01","end":"2021-03-31","filed":"2023-06-28","accession":"0001558370-23-011516","form":"10-K"},"operatingIncome":{"value":-21264000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-04-01","end":"2021-03-31","filed":"2023-06-28","accession":"0001558370-23-011516","form":"10-K"},"openingAssets":{"value":102561000,"tag":"Assets","unit":"USD","start":null,"end":"2020-03-31","filed":"2021-06-04","accession":"0001558370-21-008016","form":"10-K"},"openingCurrentLiabilities":{"value":8260000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-03-31","filed":"2021-06-04","accession":"0001558370-21-008016","form":"10-K"},"openingCapitalEmployed":{"value":94301000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":89641000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-03-31","filed":"2023-06-28","accession":"0001558370-23-011516","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":12920000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-03-31","filed":"2021-06-04","accession":"0001558370-21-008016","form":"10-K"},"openingCash":{"value":51506000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-03-31","filed":"2021-06-04","accession":"0001558370-21-008016","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 2020-03-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-03-31","filed":"2021-06-04","accession":"0001558370-21-008016","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":87612000,"tag":"Assets","unit":"USD","start":null,"end":"2021-03-31","filed":"2022-06-29","accession":"0001558370-22-010443","form":"10-K"},"closingCurrentLiabilities":{"value":7462000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-03-31","filed":"2022-06-29","accession":"0001558370-22-010443","form":"10-K"},"closingCapitalEmployed":{"value":80150000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":75592000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-03-31","filed":"2024-06-13","accession":"0001558370-24-009139","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":12020000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-03-31","filed":"2022-06-29","accession":"0001558370-22-010443","form":"10-K"},"closingCash":{"value":44234000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-03-31","filed":"2022-06-29","accession":"0001558370-22-010443","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 2021-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-03-31","filed":"2022-06-29","accession":"0001558370-22-010443","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":-21505000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-04-01","end":"2021-03-31","filed":"2023-06-28","accession":"0001558370-23-011516","form":"10-K"},"incomeTaxExpense":{"value":335000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-04-01","end":"2021-03-31","filed":"2023-06-28","accession":"0001558370-23-011516","form":"10-K"},"pretaxIncome":{"value":-21170000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-04-01","end":"2021-03-31","filed":"2023-06-28","accession":"0001558370-23-011516","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":87225500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-21505000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-04-01","end":"2021-03-31","filed":"2021-06-04","accession":"0001558370-21-008016","form":"10-K"},"averageCommonEquity":{"value":82616500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":89641000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":89641000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-03-31","filed":"2021-06-04","accession":"0001558370-21-008016","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-03-31","filed":"2021-06-04","accession":"0001558370-21-008016","form":"10-K"},"closingCommonEquity":{"value":75592000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":75592000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-03-31","filed":"2021-06-04","accession":"0001558370-21-008016","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-03-31","filed":"2021-06-04","accession":"0001558370-21-008016","form":"10-K"}}}}; fcfMargin: -55.73587219156839; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -24.37819215711002

Calculation inputs: {"original":{"fcfTotal":{"value":-5012000,"capex":{"accession":"0001558370-22-010443","end":"2020-03-31","filed":"2022-06-29","form":"10-K","start":"2019-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-22-010443","end":"2020-03-31","filed":"2022-06-29","form":"10-K","start":"2019-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":43343000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-04-01","end":"2020-03-31","filed":"2022-06-29","accession":"0001558370-22-010443","form":"10-K"},"netIncome":{"value":-10337000,"tag":"ProfitLoss","unit":"USD","start":"2019-04-01","end":"2020-03-31","filed":"2022-06-29","accession":"0001558370-22-010443","form":"10-K"},"operatingIncome":{"value":-10802000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-04-01","end":"2020-03-31","filed":"2022-06-29","accession":"0001558370-22-010443","form":"10-K"},"openingAssets":{"value":106223000,"tag":"Assets","unit":"USD","start":null,"end":"2019-03-31","filed":"2020-06-05","accession":"0001558370-20-007308","form":"10-K"},"openingCurrentLiabilities":{"value":8733000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-03-31","filed":"2020-06-05","accession":"0001558370-20-007308","form":"10-K"},"openingCapitalEmployed":{"value":97490000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":93155000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-03-31","filed":"2022-06-29","accession":"0001558370-22-010443","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":13068000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-03-31","filed":"2020-06-05","accession":"0001558370-20-007308","form":"10-K"},"openingCash":{"value":42495000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-03-31","filed":"2021-06-04","accession":"0001558370-21-008016","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 2019-03-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-03-31","filed":"2020-06-05","accession":"0001558370-20-007308","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":102561000,"tag":"Assets","unit":"USD","start":null,"end":"2020-03-31","filed":"2021-06-04","accession":"0001558370-21-008016","form":"10-K"},"closingCurrentLiabilities":{"value":8260000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-03-31","filed":"2021-06-04","accession":"0001558370-21-008016","form":"10-K"},"closingCapitalEmployed":{"value":94301000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":89641000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-03-31","filed":"2023-06-28","accession":"0001558370-23-011516","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":12920000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-03-31","filed":"2021-06-04","accession":"0001558370-21-008016","form":"10-K"},"closingCash":{"value":51506000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-03-31","filed":"2021-06-04","accession":"0001558370-21-008016","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 2020-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-03-31","filed":"2021-06-04","accession":"0001558370-21-008016","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":-10337000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-04-01","end":"2020-03-31","filed":"2022-06-29","accession":"0001558370-22-010443","form":"10-K"},"incomeTaxExpense":{"value":247000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-04-01","end":"2020-03-31","filed":"2022-06-29","accession":"0001558370-22-010443","form":"10-K"},"pretaxIncome":{"value":-10090000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-04-01","end":"2020-03-31","filed":"2022-06-29","accession":"0001558370-22-010443","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":95895500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-10337000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-04-01","end":"2020-03-31","filed":"2020-06-05","accession":"0001558370-20-007308","form":"10-K"},"averageCommonEquity":{"value":91398000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":93155000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":93155000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-03-31","filed":"2020-06-05","accession":"0001558370-20-007308","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-03-31","filed":"2020-06-05","accession":"0001558370-20-007308","form":"10-K"},"closingCommonEquity":{"value":89641000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":89641000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-03-31","filed":"2020-06-05","accession":"0001558370-20-007308","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-03-31","filed":"2020-06-05","accession":"0001558370-20-007308","form":"10-K"}}}}; fcfMargin: -11.563574279583785; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -11.264345042259542

Calculation inputs: {"original":{"fcfTotal":{"value":916000,"capex":{"accession":"0001558370-21-008016","end":"2019-03-31","filed":"2021-06-04","form":"10-K","start":"2018-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-21-008016","end":"2019-03-31","filed":"2021-06-04","form":"10-K","start":"2018-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":51486000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-04-01","end":"2019-03-31","filed":"2021-06-04","accession":"0001558370-21-008016","form":"10-K"},"netIncome":{"value":163000,"tag":"ProfitLoss","unit":"USD","start":"2018-04-01","end":"2019-03-31","filed":"2021-06-04","accession":"0001558370-21-008016","form":"10-K"},"operatingIncome":{"value":-182000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-04-01","end":"2019-03-31","filed":"2021-06-04","accession":"0001558370-21-008016","form":"10-K"},"openingAssets":{"value":99540000,"tag":"Assets","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-06-13","accession":"0001558370-19-005677","form":"10-K"},"openingCurrentLiabilities":{"value":7404000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-06-13","accession":"0001558370-19-005677","form":"10-K"},"openingCapitalEmployed":{"value":92136000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":86815000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-03-31","filed":"2021-06-04","accession":"0001558370-21-008016","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":12725000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-06-13","accession":"0001558370-19-005677","form":"10-K"},"openingCash":{"value":40241000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-03-31","filed":"2021-06-04","accession":"0001558370-21-008016","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 2018-03-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-03-31","filed":"2019-06-13","accession":"0001558370-19-005677","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":106223000,"tag":"Assets","unit":"USD","start":null,"end":"2019-03-31","filed":"2020-06-05","accession":"0001558370-20-007308","form":"10-K"},"closingCurrentLiabilities":{"value":8733000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-03-31","filed":"2020-06-05","accession":"0001558370-20-007308","form":"10-K"},"closingCapitalEmployed":{"value":97490000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":93155000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-03-31","filed":"2022-06-29","accession":"0001558370-22-010443","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":13068000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-03-31","filed":"2020-06-05","accession":"0001558370-20-007308","form":"10-K"},"closingCash":{"value":42495000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-03-31","filed":"2021-06-04","accession":"0001558370-21-008016","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 2019-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-03-31","filed":"2020-06-05","accession":"0001558370-20-007308","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":163000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-04-01","end":"2019-03-31","filed":"2021-06-04","accession":"0001558370-21-008016","form":"10-K"},"incomeTaxExpense":{"value":105000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-04-01","end":"2019-03-31","filed":"2021-06-04","accession":"0001558370-21-008016","form":"10-K"},"pretaxIncome":{"value":268000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-04-01","end":"2019-03-31","filed":"2021-06-04","accession":"0001558370-21-008016","form":"10-K"},"effectiveTaxRate":{"value":0.3917910447761194,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":-110694.02985074626,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":94813000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":163000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-04-01","end":"2019-03-31","filed":"2019-06-13","accession":"0001558370-19-005677","form":"10-K"},"averageCommonEquity":{"value":89985000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":86815000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":86815000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-06-13","accession":"0001558370-19-005677","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-03-31","filed":"2019-06-13","accession":"0001558370-19-005677","form":"10-K"},"closingCommonEquity":{"value":93155000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":93155000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-03-31","filed":"2019-06-13","accession":"0001558370-19-005677","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-03-31","filed":"2019-06-13","accession":"0001558370-19-005677","form":"10-K"}}}}; fcfMargin: 1.779124422173018; cashConversion: 561.9631901840492; roce: -0.19195679917310915

Calculation inputs: {"original":{"fcfTotal":{"value":-255000,"capex":{"accession":"0001558370-20-007308","end":"2018-03-31","filed":"2020-06-05","form":"10-K","start":"2017-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-20-007308","end":"2018-03-31","filed":"2020-06-05","form":"10-K","start":"2017-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":42643000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-04-01","end":"2018-03-31","filed":"2020-06-05","accession":"0001558370-20-007308","form":"10-K"},"netIncome":{"value":-4515000,"tag":"ProfitLoss","unit":"USD","start":"2017-04-01","end":"2018-03-31","filed":"2020-06-05","accession":"0001558370-20-007308","form":"10-K"},"operatingIncome":{"value":-4471000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-04-01","end":"2018-03-31","filed":"2020-06-05","accession":"0001558370-20-007308","form":"10-K"},"openingAssets":{"value":102595000,"tag":"Assets","unit":"USD","start":null,"end":"2017-03-31","filed":"2018-06-01","accession":"0001558370-18-005106","form":"10-K"},"openingCurrentLiabilities":{"value":10474000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-03-31","filed":"2018-06-01","accession":"0001558370-18-005106","form":"10-K"},"openingCapitalEmployed":{"value":92121000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":86444000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-03-31","filed":"2020-06-05","accession":"0001558370-20-007308","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":16151000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-03-31","filed":"2018-06-01","accession":"0001558370-18-005106","form":"10-K"},"openingCash":{"value":33736000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-03-31","filed":"2020-06-05","accession":"0001558370-20-007308","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 2017-03-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-03-31","filed":"2018-06-01","accession":"0001558370-18-005106","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":99540000,"tag":"Assets","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-06-13","accession":"0001558370-19-005677","form":"10-K"},"closingCurrentLiabilities":{"value":7404000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-06-13","accession":"0001558370-19-005677","form":"10-K"},"closingCapitalEmployed":{"value":92136000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":86815000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-03-31","filed":"2021-06-04","accession":"0001558370-21-008016","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":12725000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-06-13","accession":"0001558370-19-005677","form":"10-K"},"closingCash":{"value":40241000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-03-31","filed":"2021-06-04","accession":"0001558370-21-008016","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 2018-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-03-31","filed":"2019-06-13","accession":"0001558370-19-005677","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":-4515000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-04-01","end":"2018-03-31","filed":"2020-06-05","accession":"0001558370-20-007308","form":"10-K"},"incomeTaxExpense":{"value":453000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-04-01","end":"2018-03-31","filed":"2020-06-05","accession":"0001558370-20-007308","form":"10-K"},"pretaxIncome":{"value":-4062000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-04-01","end":"2018-03-31","filed":"2020-06-05","accession":"0001558370-20-007308","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":92128500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-4515000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-04-01","end":"2018-03-31","filed":"2018-06-01","accession":"0001558370-18-005106","form":"10-K"},"averageCommonEquity":{"value":86629500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":86444000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":86444000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-03-31","filed":"2018-06-01","accession":"0001558370-18-005106","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-03-31","filed":"2018-06-01","accession":"0001558370-18-005106","form":"10-K"},"closingCommonEquity":{"value":86815000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":86815000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-03-31","filed":"2018-06-01","accession":"0001558370-18-005106","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-03-31","filed":"2018-06-01","accession":"0001558370-18-005106","form":"10-K"}}}}; fcfMargin: -0.5979879464390404; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -4.853004227790532

Calculation inputs: {"original":{"fcfTotal":{"value":1834000,"capex":{"accession":"0001558370-19-005677","end":"2017-03-31","filed":"2019-06-13","form":"10-K","start":"2016-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-19-005677","end":"2017-03-31","filed":"2019-06-13","form":"10-K","start":"2016-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":48180000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-04-01","end":"2017-03-31","filed":"2019-06-13","accession":"0001558370-19-005677","form":"10-K"},"netIncome":{"value":-115000,"tag":"ProfitLoss","unit":"USD","start":"2016-04-01","end":"2017-03-31","filed":"2019-06-13","accession":"0001558370-19-005677","form":"10-K"},"operatingIncome":{"value":-527000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-04-01","end":"2017-03-31","filed":"2019-06-13","accession":"0001558370-19-005677","form":"10-K"},"openingAssets":{"value":106530000,"tag":"Assets","unit":"USD","start":null,"end":"2016-03-31","filed":"2017-06-05","accession":"0001558370-17-004663","form":"10-K"},"openingCurrentLiabilities":{"value":9242000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-03-31","filed":"2017-06-05","accession":"0001558370-17-004663","form":"10-K"},"openingCapitalEmployed":{"value":97288000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":89869000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-03-31","filed":"2019-06-13","accession":"0001558370-19-005677","form":"10-K"},"openingTotalEquity":{"value":89869000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-03-31","filed":"2016-06-10","accession":"0001558370-16-006362","form":"10-K"},"openingCash":{"value":31963000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-03-31","filed":"2019-06-13","accession":"0001558370-19-005677","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 2016-03-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-03-31","filed":"2017-06-05","accession":"0001558370-17-004663","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":102595000,"tag":"Assets","unit":"USD","start":null,"end":"2017-03-31","filed":"2018-06-01","accession":"0001558370-18-005106","form":"10-K"},"closingCurrentLiabilities":{"value":10474000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-03-31","filed":"2018-06-01","accession":"0001558370-18-005106","form":"10-K"},"closingCapitalEmployed":{"value":92121000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":86444000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-03-31","filed":"2020-06-05","accession":"0001558370-20-007308","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":16151000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-03-31","filed":"2018-06-01","accession":"0001558370-18-005106","form":"10-K"},"closingCash":{"value":33736000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-03-31","filed":"2020-06-05","accession":"0001558370-20-007308","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 2017-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-03-31","filed":"2018-06-01","accession":"0001558370-18-005106","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":-115000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-04-01","end":"2017-03-31","filed":"2019-06-13","accession":"0001558370-19-005677","form":"10-K"},"incomeTaxExpense":{"value":66000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-04-01","end":"2017-03-31","filed":"2019-06-13","accession":"0001558370-19-005677","form":"10-K"},"pretaxIncome":{"value":-49000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-04-01","end":"2017-03-31","filed":"2019-06-13","accession":"0001558370-19-005677","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":94704500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.806558738065587; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -0.556467749684545

Calculation inputs: {"original":{"fcfTotal":{"value":-698000,"capex":{"accession":"0001558370-18-005106","end":"2016-03-31","filed":"2018-06-01","form":"10-K","start":"2015-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-18-005106","end":"2016-03-31","filed":"2018-06-01","form":"10-K","start":"2015-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":52736000,"tag":"SalesRevenueNet","unit":"USD","start":"2015-04-01","end":"2016-03-31","filed":"2018-06-01","accession":"0001558370-18-005106","form":"10-K"},"netIncome":{"value":-2170000,"tag":"ProfitLoss","unit":"USD","start":"2015-04-01","end":"2016-03-31","filed":"2018-06-01","accession":"0001558370-18-005106","form":"10-K"},"operatingIncome":{"value":-3021000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-04-01","end":"2016-03-31","filed":"2018-06-01","accession":"0001558370-18-005106","form":"10-K"},"openingAssets":{"value":108889000,"tag":"Assets","unit":"USD","start":null,"end":"2015-03-31","filed":"2016-06-10","accession":"0001558370-16-006362","form":"10-K"},"openingCurrentLiabilities":{"value":11713000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-03-31","filed":"2016-06-10","accession":"0001558370-16-006362","form":"10-K"},"openingCapitalEmployed":{"value":97176000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":96396000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-03-31","filed":"2018-06-01","accession":"0001558370-18-005106","form":"10-K"},"openingTotalEquity":{"value":96396000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-03-31","filed":"2016-06-10","accession":"0001558370-16-006362","form":"10-K"},"openingCash":{"value":36776000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-03-31","filed":"2018-06-01","accession":"0001558370-18-005106","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 2015-03-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-03-31","filed":"2016-06-10","accession":"0001558370-16-006362","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":106530000,"tag":"Assets","unit":"USD","start":null,"end":"2016-03-31","filed":"2017-06-05","accession":"0001558370-17-004663","form":"10-K"},"closingCurrentLiabilities":{"value":9242000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-03-31","filed":"2017-06-05","accession":"0001558370-17-004663","form":"10-K"},"closingCapitalEmployed":{"value":97288000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":89869000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-03-31","filed":"2019-06-13","accession":"0001558370-19-005677","form":"10-K"},"closingTotalEquity":{"value":89869000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-03-31","filed":"2016-06-10","accession":"0001558370-16-006362","form":"10-K"},"closingCash":{"value":31963000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-03-31","filed":"2019-06-13","accession":"0001558370-19-005677","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 2016-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-03-31","filed":"2017-06-05","accession":"0001558370-17-004663","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":-2170000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-04-01","end":"2016-03-31","filed":"2018-06-01","accession":"0001558370-18-005106","form":"10-K"},"incomeTaxExpense":{"value":-641000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-04-01","end":"2016-03-31","filed":"2018-06-01","accession":"0001558370-18-005106","form":"10-K"},"pretaxIncome":{"value":-2811000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-04-01","end":"2016-03-31","filed":"2018-06-01","accession":"0001558370-18-005106","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":97232000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -1.3235740291262135; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -3.1070018101036694

Calculation inputs: {"original":{"fcfTotal":{"value":640000,"capex":{"accession":"0001558370-17-004663","end":"2015-03-31","filed":"2017-06-05","form":"10-K","start":"2014-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-16-006362","end":"2015-03-31","filed":"2016-06-10","form":"10-K","start":"2014-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":53498000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-04-01","end":"2015-03-31","filed":"2017-06-05","accession":"0001558370-17-004663","form":"10-K"},"netIncome":{"value":-4978000,"tag":"ProfitLoss","unit":"USD","start":"2014-04-01","end":"2015-03-31","filed":"2016-06-10","accession":"0001558370-16-006362","form":"10-K"},"operatingIncome":{"value":-6041000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-04-01","end":"2015-03-31","filed":"2017-06-05","accession":"0001558370-17-004663","form":"10-K"},"openingAssets":{"value":141677000,"tag":"Assets","unit":"USD","start":null,"end":"2014-03-31","filed":"2015-06-11","accession":"0001558370-15-001072","form":"10-K"},"openingCurrentLiabilities":{"value":11837000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-03-31","filed":"2015-06-11","accession":"0001558370-15-001072","form":"10-K"},"openingCapitalEmployed":{"value":129840000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":128378000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-03-31","filed":"2017-06-05","accession":"0001558370-17-004663","form":"10-K"},"openingTotalEquity":{"value":128378000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-03-31","filed":"2015-06-11","accession":"0001558370-15-001072","form":"10-K"},"openingCash":{"value":41520000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-03-31","filed":"2017-06-05","accession":"0001558370-17-004663","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 2014-03-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-03-31","filed":"2015-06-11","accession":"0001558370-15-001072","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":108889000,"tag":"Assets","unit":"USD","start":null,"end":"2015-03-31","filed":"2016-06-10","accession":"0001558370-16-006362","form":"10-K"},"closingCurrentLiabilities":{"value":11713000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-03-31","filed":"2016-06-10","accession":"0001558370-16-006362","form":"10-K"},"closingCapitalEmployed":{"value":97176000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":96396000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-03-31","filed":"2018-06-01","accession":"0001558370-18-005106","form":"10-K"},"closingTotalEquity":{"value":96396000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-03-31","filed":"2016-06-10","accession":"0001558370-16-006362","form":"10-K"},"closingCash":{"value":36776000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-03-31","filed":"2018-06-01","accession":"0001558370-18-005106","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 2015-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-03-31","filed":"2016-06-10","accession":"0001558370-16-006362","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":-4978000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-04-01","end":"2015-03-31","filed":"2017-06-05","accession":"0001558370-17-004663","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-675000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-04-01","end":"2015-03-31","filed":"2017-06-05","accession":"0001558370-17-004663","form":"10-K"},"pretaxIncome":{"value":-5653000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-04-01","end":"2015-03-31","filed":"2017-06-05","accession":"0001558370-17-004663","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":113508000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":640000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2014-04-01","end":"2015-03-31","filed":"2016-06-10","accession":"0001558370-16-006362","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2014-04-01","end":"2015-03-31","filed":"2016-06-10","accession":"0001558370-16-006362","form":"10-K"}},"revenue":{"value":53498000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-04-01","end":"2015-03-31","filed":"2016-06-10","accession":"0001558370-16-006362","form":"10-K"}}}}; fcfMargin: 1.1963064039777187; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -5.322091834936744

Calculation inputs: {"original":{"fcfTotal":{"value":7686000,"capex":{"accession":"0001558370-16-006362","end":"2014-03-31","filed":"2016-06-10","form":"10-K","start":"2013-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-16-006362","end":"2014-03-31","filed":"2016-06-10","form":"10-K","start":"2013-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":58579000,"tag":"SalesRevenueNet","unit":"USD","start":"2013-04-01","end":"2014-03-31","filed":"2016-06-10","accession":"0001558370-16-006362","form":"10-K"},"netIncome":{"value":-6189000,"tag":"ProfitLoss","unit":"USD","start":"2013-04-01","end":"2014-03-31","filed":"2016-06-10","accession":"0001558370-16-006362","form":"10-K"},"operatingIncome":{"value":-5814000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-04-01","end":"2014-03-31","filed":"2016-06-10","accession":"0001558370-16-006362","form":"10-K"},"openingAssets":{"value":145845000,"tag":"Assets","unit":"USD","start":null,"end":"2013-03-31","filed":"2014-06-11","accession":"0001558370-14-000054","form":"10-K"},"openingCurrentLiabilities":{"value":10859000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-03-31","filed":"2014-06-11","accession":"0001558370-14-000054","form":"10-K"},"openingCapitalEmployed":{"value":134986000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":132183000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-03-31","filed":"2016-06-10","accession":"0001558370-16-006362","form":"10-K"},"openingTotalEquity":{"value":132183000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-03-31","filed":"2014-06-11","accession":"0001558370-14-000054","form":"10-K"},"openingCash":{"value":41120000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-03-31","filed":"2016-06-10","accession":"0001558370-16-006362","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 2013-03-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-03-31","filed":"2014-06-11","accession":"0001558370-14-000054","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":141677000,"tag":"Assets","unit":"USD","start":null,"end":"2014-03-31","filed":"2015-06-11","accession":"0001558370-15-001072","form":"10-K"},"closingCurrentLiabilities":{"value":11837000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-03-31","filed":"2015-06-11","accession":"0001558370-15-001072","form":"10-K"},"closingCapitalEmployed":{"value":129840000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":128378000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-03-31","filed":"2017-06-05","accession":"0001558370-17-004663","form":"10-K"},"closingTotalEquity":{"value":128378000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-03-31","filed":"2015-06-11","accession":"0001558370-15-001072","form":"10-K"},"closingCash":{"value":41520000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-03-31","filed":"2017-06-05","accession":"0001558370-17-004663","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 2014-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-03-31","filed":"2015-06-11","accession":"0001558370-15-001072","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":-6189000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-04-01","end":"2014-03-31","filed":"2016-06-10","accession":"0001558370-16-006362","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":713000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-04-01","end":"2014-03-31","filed":"2016-06-10","accession":"0001558370-16-006362","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":132413000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 13.120742928353163; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -4.390807549107716

Calculation inputs: {"original":{"fcfTotal":{"value":14326000,"capex":{"accession":"0001558370-15-001072","end":"2013-03-31","filed":"2015-06-11","form":"10-K","start":"2012-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-15-001072","end":"2013-03-31","filed":"2015-06-11","form":"10-K","start":"2012-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":66014000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-04-01","end":"2013-03-31","filed":"2015-06-11","accession":"0001558370-15-001072","form":"10-K"},"netIncome":{"value":3846000,"tag":"ProfitLoss","unit":"USD","start":"2012-04-01","end":"2013-03-31","filed":"2015-06-11","accession":"0001558370-15-001072","form":"10-K"},"operatingIncome":{"value":3420000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-04-01","end":"2013-03-31","filed":"2015-06-11","accession":"0001558370-15-001072","form":"10-K"},"openingAssets":{"value":143117000,"tag":"Assets","unit":"USD","start":null,"end":"2012-03-31","filed":"2013-06-04","accession":"0001102624-13-000684","form":"10-K"},"openingCurrentLiabilities":{"value":12503000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-03-31","filed":"2013-06-04","accession":"0001102624-13-000684","form":"10-K"},"openingCapitalEmployed":{"value":130614000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":128779000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-03-31","filed":"2015-06-11","accession":"0001558370-15-001072","form":"10-K"},"openingTotalEquity":{"value":128779000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-03-31","filed":"2013-06-04","accession":"0001102624-13-000684","form":"10-K"},"openingCash":{"value":31634000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-03-31","filed":"2015-06-11","accession":"0001558370-15-001072","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 2012-03-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-03-31","filed":"2013-06-04","accession":"0001102624-13-000684","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":145845000,"tag":"Assets","unit":"USD","start":null,"end":"2013-03-31","filed":"2014-06-11","accession":"0001558370-14-000054","form":"10-K"},"closingCurrentLiabilities":{"value":10859000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-03-31","filed":"2014-06-11","accession":"0001558370-14-000054","form":"10-K"},"closingCapitalEmployed":{"value":134986000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":132183000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-03-31","filed":"2016-06-10","accession":"0001558370-16-006362","form":"10-K"},"closingTotalEquity":{"value":132183000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-03-31","filed":"2014-06-11","accession":"0001558370-14-000054","form":"10-K"},"closingCash":{"value":41120000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-03-31","filed":"2016-06-10","accession":"0001558370-16-006362","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 2013-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-03-31","filed":"2014-06-11","accession":"0001558370-14-000054","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":3846000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-04-01","end":"2013-03-31","filed":"2015-06-11","accession":"0001558370-15-001072","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":38000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-04-01","end":"2013-03-31","filed":"2015-06-11","accession":"0001558370-15-001072","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":132800000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 21.701457266640407; cashConversion: 372.49089963598544; roce: 2.575301204819277

Calculation inputs: {"original":{"fcfTotal":{"value":15279000,"capex":{"accession":"0001558370-14-000054","end":"2012-03-31","filed":"2014-06-11","form":"10-K","start":"2011-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-14-000054","end":"2012-03-31","filed":"2014-06-11","form":"10-K","start":"2011-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":82540000,"tag":"SalesRevenueNet","unit":"USD","start":"2011-04-01","end":"2012-03-31","filed":"2014-06-11","accession":"0001558370-14-000054","form":"10-K"},"netIncome":{"value":6756000,"tag":"ProfitLoss","unit":"USD","start":"2011-04-01","end":"2012-03-31","filed":"2014-06-11","accession":"0001558370-14-000054","form":"10-K"},"operatingIncome":{"value":6656000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-04-01","end":"2012-03-31","filed":"2014-06-11","accession":"0001558370-14-000054","form":"10-K"},"openingAssets":{"value":141917000,"tag":"Assets","unit":"USD","start":null,"end":"2011-03-31","filed":"2012-06-04","accession":"0001126741-12-000006","form":"10-K"},"openingCurrentLiabilities":{"value":15676000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-03-31","filed":"2012-06-04","accession":"0001126741-12-000006","form":"10-K"},"openingCapitalEmployed":{"value":126241000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":124680000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-03-31","filed":"2014-06-11","accession":"0001558370-14-000054","form":"10-K"},"openingTotalEquity":{"value":124680000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-03-31","filed":"2012-06-04","accession":"0001126741-12-000006","form":"10-K"},"openingCash":{"value":25952000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-03-31","filed":"2014-06-11","accession":"0001558370-14-000054","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 2011-03-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-03-31","filed":"2012-06-04","accession":"0001126741-12-000006","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":143117000,"tag":"Assets","unit":"USD","start":null,"end":"2012-03-31","filed":"2013-06-04","accession":"0001102624-13-000684","form":"10-K"},"closingCurrentLiabilities":{"value":12503000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-03-31","filed":"2013-06-04","accession":"0001102624-13-000684","form":"10-K"},"closingCapitalEmployed":{"value":130614000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":128779000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-03-31","filed":"2015-06-11","accession":"0001558370-15-001072","form":"10-K"},"closingTotalEquity":{"value":128779000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-03-31","filed":"2013-06-04","accession":"0001102624-13-000684","form":"10-K"},"closingCash":{"value":31634000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-03-31","filed":"2015-06-11","accession":"0001558370-15-001072","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 2012-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-03-31","filed":"2013-06-04","accession":"0001102624-13-000684","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":6756000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-04-01","end":"2012-03-31","filed":"2014-06-11","accession":"0001558370-14-000054","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":425000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-04-01","end":"2012-03-31","filed":"2014-06-11","accession":"0001558370-14-000054","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":128427500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 18.511024957596316; cashConversion: 226.15452930728242; roce: 5.182690623114208

Calculation inputs: {"original":{"fcfTotal":{"value":9047000,"capex":{"accession":"0001102624-13-000684","end":"2011-03-31","filed":"2013-06-04","form":"10-K","start":"2010-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001102624-13-000684","end":"2011-03-31","filed":"2013-06-04","form":"10-K","start":"2010-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":97763000,"tag":"SalesRevenueNet","unit":"USD","start":"2010-04-01","end":"2011-03-31","filed":"2013-06-04","accession":"0001102624-13-000684","form":"10-K"},"netIncome":{"value":18876000,"tag":"ProfitLoss","unit":"USD","start":"2010-04-01","end":"2011-03-31","filed":"2013-06-04","accession":"0001102624-13-000684","form":"10-K"},"operatingIncome":{"value":23400000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-04-01","end":"2011-03-31","filed":"2013-06-04","accession":"0001102624-13-000684","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 2010-03-31"},"openingParentEquity":{"value":98719000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-03-31","filed":"2013-06-04","accession":"0001102624-13-000684","form":"10-K"},"openingTotalEquity":{"value":98719000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-03-31","filed":"2012-06-04","accession":"0001126741-12-000006","form":"10-K"},"openingCash":{"value":24658000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-03-31","filed":"2013-06-04","accession":"0001102624-13-000684","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 2010-03-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":141917000,"tag":"Assets","unit":"USD","start":null,"end":"2011-03-31","filed":"2012-06-04","accession":"0001126741-12-000006","form":"10-K"},"closingCurrentLiabilities":{"value":15676000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-03-31","filed":"2012-06-04","accession":"0001126741-12-000006","form":"10-K"},"closingCapitalEmployed":{"value":126241000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":124680000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-03-31","filed":"2014-06-11","accession":"0001558370-14-000054","form":"10-K"},"closingTotalEquity":{"value":124680000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-03-31","filed":"2012-06-04","accession":"0001126741-12-000006","form":"10-K"},"closingCash":{"value":25952000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-03-31","filed":"2014-06-11","accession":"0001558370-14-000054","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 2011-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-03-31","filed":"2012-06-04","accession":"0001126741-12-000006","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":18876000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-04-01","end":"2011-03-31","filed":"2013-06-04","accession":"0001102624-13-000684","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":4985000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-04-01","end":"2011-03-31","filed":"2013-06-04","accession":"0001102624-13-000684","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: 9.254012254124772; cashConversion: 47.9285865649502; 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 2010-03-31

Calculation inputs: {"original":{"fcfTotal":{"value":7679000,"capex":{"accession":"0001126741-12-000006","end":"2010-03-31","filed":"2012-06-04","form":"10-K","start":"2009-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001126741-12-000006","end":"2010-03-31","filed":"2012-06-04","form":"10-K","start":"2009-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":67558000,"tag":"SalesRevenueNet","unit":"USD","start":"2009-04-01","end":"2010-03-31","filed":"2012-06-04","accession":"0001126741-12-000006","form":"10-K"},"netIncome":{"value":10383000,"tag":"ProfitLoss","unit":"USD","start":"2009-04-01","end":"2010-03-31","filed":"2012-06-04","accession":"0001126741-12-000006","form":"10-K"},"operatingIncome":{"value":10613000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-04-01","end":"2010-03-31","filed":"2012-06-04","accession":"0001126741-12-000006","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-03-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":84705000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-03-31","filed":"2012-06-04","accession":"0001126741-12-000006","form":"10-K"},"openingCash":{"value":12597000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-03-31","filed":"2012-06-04","accession":"0001126741-12-000006","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-03-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-03-31"},"closingParentEquity":{"value":98719000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-03-31","filed":"2013-06-04","accession":"0001102624-13-000684","form":"10-K"},"closingTotalEquity":{"value":98719000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-03-31","filed":"2012-06-04","accession":"0001126741-12-000006","form":"10-K"},"closingCash":{"value":24658000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-03-31","filed":"2013-06-04","accession":"0001102624-13-000684","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":10383000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-04-01","end":"2010-03-31","filed":"2012-06-04","accession":"0001126741-12-000006","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2195000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-04-01","end":"2010-03-31","filed":"2012-06-04","accession":"0001126741-12-000006","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: 11.36652950057728; cashConversion: 73.95743041510161; 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 2009-03-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-03-31

revenue: 25122000; operatingIncome: -17477000; netIncome: -13246000

revenue: 20518000; operatingIncome: -10835000; netIncome: -10639000

revenue: 21765000; operatingIncome: -20431000; netIncome: -20087000

revenue: 29691000; operatingIncome: -15807000; netIncome: -15977000

revenue: 33384000; operatingIncome: -16353000; netIncome: -16368000

revenue: 27729000; operatingIncome: -21264000; netIncome: -21505000

revenue: 43343000; operatingIncome: -10802000; netIncome: -10337000

revenue: 51486000; operatingIncome: -182000; netIncome: 163000

revenue: 42643000; operatingIncome: -4471000; netIncome: -4515000

revenue: 48180000; operatingIncome: -527000; netIncome: -115000

revenue: 52736000; operatingIncome: -3021000; netIncome: -2170000

revenue: 53498000; operatingIncome: -6041000; netIncome: -4978000

revenue: 58579000; operatingIncome: -5814000; netIncome: -6189000

revenue: 66014000; operatingIncome: 3420000; netIncome: 3846000

revenue: 82540000; operatingIncome: 6656000; netIncome: 6756000

revenue: 97763000; operatingIncome: 23400000; netIncome: 18876000

revenue: 67558000; operatingIncome: 10613000; netIncome: 10383000