Gitlab Inc. (GTLB)

revenue: 955224000; averageDilutedShares: 166792000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 759249000; averageDilutedShares: 160580000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 579906000; averageDilutedShares: 154283000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 424336000; averageDilutedShares: 148407000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 252653000; averageDilutedShares: 79755000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 152176000; averageDilutedShares: 50343000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 81227000; averageDilutedShares: 47308000; 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":222029000,"capex":{"accession":"0001628280-26-018731","end":"2026-01-31","filed":"2026-03-17","form":"10-K","start":"2025-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-26-018731","end":"2026-01-31","filed":"2026-03-17","form":"10-K","start":"2025-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":955224000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","form":"10-K"},"netIncome":{"value":-58564000,"tag":"ProfitLoss","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","form":"10-K"},"operatingIncome":{"value":-70481000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","form":"10-K"},"openingAssets":{"value":1399263000,"tag":"Assets","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","form":"10-K"},"openingCurrentLiabilities":{"value":545031000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","form":"10-K"},"openingCapitalEmployed":{"value":854232000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":775909000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","form":"10-K"},"openingTotalEquity":{"value":821306000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","form":"10-K"},"openingCash":{"value":227649000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","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 2025-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","form":"10-K"},"openingCommonEquity":{"value":775909000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1722747000,"tag":"Assets","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","form":"10-K"},"closingCurrentLiabilities":{"value":652143000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","form":"10-K"},"closingCapitalEmployed":{"value":1070604000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":990668000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","form":"10-K"},"closingTotalEquity":{"value":1036248000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","form":"10-K"},"closingCash":{"value":229576000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","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 2026-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2026-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","form":"10-K"},"closingCommonEquity":{"value":990668000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-55956000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":10499000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","form":"10-K"},"pretaxIncome":{"value":-48065000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","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":962418000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":883288500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 23.243658032042745; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -7.32332520796577

Calculation inputs: {"original":{"fcfTotal":{"value":-67736000,"capex":{"accession":"0001628280-26-018731","end":"2025-01-31","filed":"2026-03-17","form":"10-K","start":"2024-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-26-018731","end":"2025-01-31","filed":"2026-03-17","form":"10-K","start":"2024-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":759249000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","form":"10-K"},"netIncome":{"value":-9119000,"tag":"ProfitLoss","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","form":"10-K"},"operatingIncome":{"value":-142715000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","form":"10-K"},"openingAssets":{"value":1321403000,"tag":"Assets","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-03-21","accession":"0001628280-25-014344","form":"10-K"},"openingCurrentLiabilities":{"value":677157000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-03-21","accession":"0001628280-25-014344","form":"10-K"},"openingCapitalEmployed":{"value":644246000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":559771000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-03-21","accession":"0001628280-25-014344","form":"10-K"},"openingTotalEquity":{"value":606392000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","form":"10-K"},"openingCash":{"value":287996000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-03-21","accession":"0001628280-25-014344","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 2024-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-01-31","filed":"2025-03-21","accession":"0001628280-25-014344","form":"10-K"},"openingCommonEquity":{"value":559771000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1399263000,"tag":"Assets","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","form":"10-K"},"closingCurrentLiabilities":{"value":545031000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","form":"10-K"},"closingCapitalEmployed":{"value":854232000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":775909000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","form":"10-K"},"closingTotalEquity":{"value":821306000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","form":"10-K"},"closingCash":{"value":227649000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","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 2025-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","form":"10-K"},"closingCommonEquity":{"value":775909000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-6326000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-76674000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","form":"10-K"},"pretaxIncome":{"value":-85793000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","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":749239000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":667840000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -8.921447377606029; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -19.047994031277067

Calculation inputs: {"original":{"fcfTotal":{"value":33442000,"capex":{"accession":"0001628280-26-018731","end":"2024-01-31","filed":"2026-03-17","form":"10-K","start":"2023-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-26-018731","end":"2024-01-31","filed":"2026-03-17","form":"10-K","start":"2023-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":579906000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","form":"10-K"},"netIncome":{"value":-429536000,"tag":"ProfitLoss","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","form":"10-K"},"operatingIncome":{"value":-187440000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","form":"10-K"},"openingAssets":{"value":1169200000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-03-26","accession":"0001628280-24-012963","form":"10-K"},"openingCurrentLiabilities":{"value":306296000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-03-26","accession":"0001628280-24-012963","form":"10-K"},"openingCapitalEmployed":{"value":862904000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":771020000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-03-26","accession":"0001628280-24-012963","form":"10-K"},"openingTotalEquity":{"value":814501000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","form":"10-K"},"openingCash":{"value":295402000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-01-31","filed":"2025-03-21","accession":"0001628280-25-014344","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 2023-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-01-31","filed":"2024-03-26","accession":"0001628280-24-012963","form":"10-K"},"openingCommonEquity":{"value":771020000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1321403000,"tag":"Assets","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-03-21","accession":"0001628280-25-014344","form":"10-K"},"closingCurrentLiabilities":{"value":677157000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-03-21","accession":"0001628280-25-014344","form":"10-K"},"closingCapitalEmployed":{"value":644246000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":559771000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-03-21","accession":"0001628280-25-014344","form":"10-K"},"closingTotalEquity":{"value":606392000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","form":"10-K"},"closingCash":{"value":287996000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-03-21","accession":"0001628280-25-014344","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 2024-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-01-31","filed":"2025-03-21","accession":"0001628280-25-014344","form":"10-K"},"closingCommonEquity":{"value":559771000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-424174000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2024-03-26","accession":"0001628280-24-012963","form":"10-K"},"incomeTaxExpense":{"value":265145000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","form":"10-K"},"pretaxIncome":{"value":-160567000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","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":753575000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":665395500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.766796687739047; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -24.8734366187838

Calculation inputs: {"original":{"fcfTotal":{"value":-83478000,"capex":{"accession":"0001628280-25-014344","end":"2023-01-31","filed":"2025-03-21","form":"10-K","start":"2022-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-25-014344","end":"2023-01-31","filed":"2025-03-21","form":"10-K","start":"2022-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":424336000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2025-03-21","accession":"0001628280-25-014344","form":"10-K"},"netIncome":{"value":-181792000,"tag":"ProfitLoss","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2025-03-21","accession":"0001628280-25-014344","form":"10-K"},"operatingIncome":{"value":-211411000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2025-03-21","accession":"0001628280-25-014344","form":"10-K"},"openingAssets":{"value":1091438000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-03-30","accession":"0001628280-23-009925","form":"10-K"},"openingCurrentLiabilities":{"value":241599000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-03-30","accession":"0001628280-23-009925","form":"10-K"},"openingCapitalEmployed":{"value":849839000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":774866000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-03-30","accession":"0001628280-23-009925","form":"10-K"},"openingTotalEquity":{"value":790378000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-01-31","filed":"2025-03-21","accession":"0001628280-25-014344","form":"10-K"},"openingCash":{"value":884672000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-31","filed":"2024-03-26","accession":"0001628280-24-012963","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 2022-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-01-31","filed":"2023-03-30","accession":"0001628280-23-009925","form":"10-K"},"openingCommonEquity":{"value":774866000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1169200000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-03-26","accession":"0001628280-24-012963","form":"10-K"},"closingCurrentLiabilities":{"value":306296000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-03-26","accession":"0001628280-24-012963","form":"10-K"},"closingCapitalEmployed":{"value":862904000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":771020000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-03-26","accession":"0001628280-24-012963","form":"10-K"},"closingTotalEquity":{"value":814501000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-01-31","filed":"2026-03-17","accession":"0001628280-26-018731","form":"10-K"},"closingCash":{"value":295402000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-01-31","filed":"2025-03-21","accession":"0001628280-25-014344","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 2023-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-01-31","filed":"2024-03-26","accession":"0001628280-24-012963","form":"10-K"},"closingCommonEquity":{"value":771020000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-172311000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2024-03-26","accession":"0001628280-24-012963","form":"10-K"},"incomeTaxExpense":{"value":4030000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2025-03-21","accession":"0001628280-25-014344","form":"10-K"},"pretaxIncome":{"value":-175294000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2025-03-21","accession":"0001628280-25-014344","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":856371500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":772943000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -19.672617925417594; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -24.686832758913628

Calculation inputs: {"original":{"fcfTotal":{"value":-53355000,"capex":{"accession":"0001628280-24-012963","end":"2022-01-31","filed":"2024-03-26","form":"10-K","start":"2021-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-24-012963","end":"2022-01-31","filed":"2024-03-26","form":"10-K","start":"2021-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":252653000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2024-03-26","accession":"0001628280-24-012963","form":"10-K"},"netIncome":{"value":-157560000,"tag":"ProfitLoss","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2024-03-26","accession":"0001628280-24-012963","form":"10-K"},"operatingIncome":{"value":-128957000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2024-03-26","accession":"0001628280-24-012963","form":"10-K"},"openingAssets":{"value":362566000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-08","accession":"0001628280-22-008836","form":"10-K"},"openingCurrentLiabilities":{"value":127181000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-08","accession":"0001628280-22-008836","form":"10-K"},"openingCapitalEmployed":{"value":235385000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-231222000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-08","accession":"0001628280-22-008836","form":"10-K"},"openingTotalEquity":{"value":-231222000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-01-31","filed":"2024-03-26","accession":"0001628280-24-012963","form":"10-K"},"openingCash":{"value":282850000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-01-31","filed":"2023-03-30","accession":"0001628280-23-009925","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 2021-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-01-31","filed":"2022-04-08","accession":"0001628280-22-008836","form":"10-K"},"openingCommonEquity":{"value":-231222000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1091438000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-03-30","accession":"0001628280-23-009925","form":"10-K"},"closingCurrentLiabilities":{"value":241599000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-03-30","accession":"0001628280-23-009925","form":"10-K"},"closingCapitalEmployed":{"value":849839000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":774866000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-03-30","accession":"0001628280-23-009925","form":"10-K"},"closingTotalEquity":{"value":790378000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-01-31","filed":"2025-03-21","accession":"0001628280-25-014344","form":"10-K"},"closingCash":{"value":884672000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-31","filed":"2024-03-26","accession":"0001628280-24-012963","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 2022-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-01-31","filed":"2023-03-30","accession":"0001628280-23-009925","form":"10-K"},"closingCommonEquity":{"value":774866000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-155138000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2024-03-26","accession":"0001628280-24-012963","form":"10-K"},"incomeTaxExpense":{"value":-1511000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2024-03-26","accession":"0001628280-24-012963","form":"10-K"},"pretaxIncome":{"value":-159071000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2024-03-26","accession":"0001628280-24-012963","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":542612000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -21.11789687832719; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -23.765969053393583

Calculation inputs: {"original":{"fcfTotal":{"value":-73580000,"capex":{"accession":"0001628280-23-009925","end":"2021-01-31","filed":"2023-03-30","form":"10-K","start":"2020-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-23-009925","end":"2021-01-31","filed":"2023-03-30","form":"10-K","start":"2020-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":152176000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-03-30","accession":"0001628280-23-009925","form":"10-K"},"netIncome":{"value":-192194000,"tag":"ProfitLoss","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-03-30","accession":"0001628280-23-009925","form":"10-K"},"operatingIncome":{"value":-213884000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-03-30","accession":"0001628280-23-009925","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 2020-01-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":-134747000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-01-31","filed":"2023-03-30","accession":"0001628280-23-009925","form":"10-K"},"openingCash":{"value":343327000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-01-31","filed":"2022-04-08","accession":"0001628280-22-008836","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 2020-01-31"},"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":362566000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-08","accession":"0001628280-22-008836","form":"10-K"},"closingCurrentLiabilities":{"value":127181000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-08","accession":"0001628280-22-008836","form":"10-K"},"closingCapitalEmployed":{"value":235385000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-231222000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-08","accession":"0001628280-22-008836","form":"10-K"},"closingTotalEquity":{"value":-231222000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-01-31","filed":"2024-03-26","accession":"0001628280-24-012963","form":"10-K"},"closingCash":{"value":282850000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-01-31","filed":"2023-03-30","accession":"0001628280-23-009925","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 2021-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-01-31","filed":"2022-04-08","accession":"0001628280-22-008836","form":"10-K"},"closingCommonEquity":{"value":-231222000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-192194000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-03-30","accession":"0001628280-23-009925","form":"10-K"},"incomeTaxExpense":{"value":2832000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-03-30","accession":"0001628280-23-009925","form":"10-K"},"pretaxIncome":{"value":-189362000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-03-30","accession":"0001628280-23-009925","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -48.35190831668594; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2020-01-31

Calculation inputs: {"original":{"fcfTotal":{"value":-60166000,"capex":{"accession":"0001628280-22-008836","end":"2020-01-31","filed":"2022-04-08","form":"10-K","start":"2019-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-22-008836","end":"2020-01-31","filed":"2022-04-08","form":"10-K","start":"2019-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":81227000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-04-08","accession":"0001628280-22-008836","form":"10-K"},"netIncome":{"value":-130741000,"tag":"ProfitLoss","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-04-08","accession":"0001628280-22-008836","form":"10-K"},"operatingIncome":{"value":-128367000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-04-08","accession":"0001628280-22-008836","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-01-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":-50457000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-01-31","filed":"2022-04-08","accession":"0001628280-22-008836","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-01-31"},"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 2020-01-31"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":-134747000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-01-31","filed":"2023-03-30","accession":"0001628280-23-009925","form":"10-K"},"closingCash":{"value":343327000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-01-31","filed":"2022-04-08","accession":"0001628280-22-008836","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 2020-01-31"},"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":-130741000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-04-08","accession":"0001628280-22-008836","form":"10-K"},"incomeTaxExpense":{"value":1200000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-04-08","accession":"0001628280-22-008836","form":"10-K"},"pretaxIncome":{"value":-129541000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-04-08","accession":"0001628280-22-008836","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -74.07142945079838; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-01-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2020-01-31

revenue: 955224000; operatingIncome: -70481000; netIncome: -58564000

revenue: 759249000; operatingIncome: -142715000; netIncome: -9119000

revenue: 579906000; operatingIncome: -187440000; netIncome: -429536000

revenue: 424336000; operatingIncome: -211411000; netIncome: -181792000

revenue: 252653000; operatingIncome: -128957000; netIncome: -157560000

revenue: 152176000; operatingIncome: -213884000; netIncome: -192194000

revenue: 81227000; operatingIncome: -128367000; netIncome: -130741000