Samsara Inc. (IOT)

revenue: 1618635000; averageDilutedShares: 573483155; 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: 1249199000; averageDilutedShares: 556317440; 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: 937385000; averageDilutedShares: 534878501; 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: 652545000; averageDilutedShares: 514279230; 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: 428345000; averageDilutedShares: 277543471; 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: 249905000; averageDilutedShares: 239281696; 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":207444000,"capex":{"accession":"0001628280-26-018167","end":"2026-01-31","filed":"2026-03-16","form":"10-K","start":"2025-02-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-26-018167","end":"2026-01-31","filed":"2026-03-16","form":"10-K","start":"2025-02-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1618635000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-02-02","end":"2026-01-31","filed":"2026-03-16","accession":"0001628280-26-018167","form":"10-K"},"netIncome":{"value":-9117000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-02-02","end":"2026-01-31","filed":"2026-03-16","accession":"0001628280-26-018167","form":"10-K"},"operatingIncome":{"value":-52576000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-02-02","end":"2026-01-31","filed":"2026-03-16","accession":"0001628280-26-018167","form":"10-K"},"openingAssets":{"value":2024302000,"tag":"Assets","unit":"USD","start":null,"end":"2025-02-01","filed":"2026-03-16","accession":"0001628280-26-018167","form":"10-K"},"openingCurrentLiabilities":{"value":761346000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-02-01","filed":"2026-03-16","accession":"0001628280-26-018167","form":"10-K"},"openingCapitalEmployed":{"value":1262956000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1069196000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-02-01","filed":"2026-03-16","accession":"0001628280-26-018167","form":"10-K"},"openingTotalEquity":{"value":1069196000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":955106000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-02-01","filed":"2026-03-16","accession":"0001628280-26-018167","form":"10-K"},"openingCash":{"value":227576000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-02-01","filed":"2026-03-16","accession":"0001628280-26-018167","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-02-01"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-02-01","filed":"2026-03-16","accession":"0001628280-26-018167","form":"10-K"},"openingCommonEquity":{"value":1069196000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":2540674000,"tag":"Assets","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-16","accession":"0001628280-26-018167","form":"10-K"},"closingCurrentLiabilities":{"value":917038000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-16","accession":"0001628280-26-018167","form":"10-K"},"closingCapitalEmployed":{"value":1623636000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1420447000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-16","accession":"0001628280-26-018167","form":"10-K"},"closingTotalEquity":{"value":1420447000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1120227000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-16","accession":"0001628280-26-018167","form":"10-K"},"closingCash":{"value":318789000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-16","accession":"0001628280-26-018167","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":"2026-03-16","accession":"0001628280-26-018167","form":"10-K"},"closingCommonEquity":{"value":1420447000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-9117000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2025-02-02","end":"2026-01-31","filed":"2026-03-16","accession":"0001628280-26-018167","form":"10-K"},"incomeTaxExpense":{"value":10023000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-02-02","end":"2026-01-31","filed":"2026-03-16","accession":"0001628280-26-018167","form":"10-K"},"pretaxIncome":{"value":906000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-02-02","end":"2026-01-31","filed":"2026-03-16","accession":"0001628280-26-018167","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1443296000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1244821500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 12.815983838234068; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -3.6427732079905994

Calculation inputs: {"original":{"fcfTotal":{"value":111482000,"capex":{"accession":"0001628280-26-018167","end":"2025-02-01","filed":"2026-03-16","form":"10-K","start":"2024-02-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-26-018167","end":"2025-02-01","filed":"2026-03-16","form":"10-K","start":"2024-02-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1249199000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-02-04","end":"2025-02-01","filed":"2026-03-16","accession":"0001628280-26-018167","form":"10-K"},"netIncome":{"value":-154907000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-02-04","end":"2025-02-01","filed":"2026-03-16","accession":"0001628280-26-018167","form":"10-K"},"operatingIncome":{"value":-189973000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-02-04","end":"2025-02-01","filed":"2026-03-16","accession":"0001628280-26-018167","form":"10-K"},"openingAssets":{"value":1734845000,"tag":"Assets","unit":"USD","start":null,"end":"2024-02-03","filed":"2025-03-25","accession":"0001642896-25-000022","form":"10-K"},"openingCurrentLiabilities":{"value":591816000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-02-03","filed":"2025-03-25","accession":"0001642896-25-000022","form":"10-K"},"openingCapitalEmployed":{"value":1143029000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":915147000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-02-03","filed":"2026-03-16","accession":"0001628280-26-018167","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":819698000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-02-03","filed":"2025-03-25","accession":"0001642896-25-000022","form":"10-K"},"openingCash":{"value":135536000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-02-03","filed":"2025-03-25","accession":"0001642896-25-000022","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-02-03"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-02-03","filed":"2025-03-25","accession":"0001642896-25-000022","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":2024302000,"tag":"Assets","unit":"USD","start":null,"end":"2025-02-01","filed":"2026-03-16","accession":"0001628280-26-018167","form":"10-K"},"closingCurrentLiabilities":{"value":761346000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-02-01","filed":"2026-03-16","accession":"0001628280-26-018167","form":"10-K"},"closingCapitalEmployed":{"value":1262956000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1069196000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-02-01","filed":"2026-03-16","accession":"0001628280-26-018167","form":"10-K"},"closingTotalEquity":{"value":1069196000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":955106000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-02-01","filed":"2026-03-16","accession":"0001628280-26-018167","form":"10-K"},"closingCash":{"value":227576000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-02-01","filed":"2026-03-16","accession":"0001628280-26-018167","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-02-01"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-02-01","filed":"2026-03-16","accession":"0001628280-26-018167","form":"10-K"},"closingCommonEquity":{"value":1069196000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-154907000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-02-04","end":"2025-02-01","filed":"2026-03-16","accession":"0001628280-26-018167","form":"10-K"},"incomeTaxExpense":{"value":4493000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-02-04","end":"2025-02-01","filed":"2026-03-16","accession":"0001628280-26-018167","form":"10-K"},"pretaxIncome":{"value":-150414000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-02-04","end":"2025-02-01","filed":"2026-03-16","accession":"0001628280-26-018167","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":1202992500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-154907000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-02-04","end":"2025-02-01","filed":"2025-03-25","accession":"0001642896-25-000022","form":"10-K"},"averageCommonEquity":{"value":992171500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":915147000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":915147000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-02-03","filed":"2025-03-25","accession":"0001642896-25-000022","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-02-03","filed":"2025-03-25","accession":"0001642896-25-000022","form":"10-K"},"closingCommonEquity":{"value":1069196000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":1069196000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-02-01","filed":"2025-03-25","accession":"0001642896-25-000022","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-02-01","filed":"2025-03-25","accession":"0001642896-25-000022","form":"10-K"}}}}; fcfMargin: 8.92427867777672; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -15.791702774539326

Calculation inputs: {"original":{"fcfTotal":{"value":-22768000,"capex":{"accession":"0001628280-26-018167","end":"2024-02-03","filed":"2026-03-16","form":"10-K","start":"2023-01-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-26-018167","end":"2024-02-03","filed":"2026-03-16","form":"10-K","start":"2023-01-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":937385000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-01-29","end":"2024-02-03","filed":"2026-03-16","accession":"0001628280-26-018167","form":"10-K"},"netIncome":{"value":-286726000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-01-29","end":"2024-02-03","filed":"2026-03-16","accession":"0001628280-26-018167","form":"10-K"},"operatingIncome":{"value":-323347000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-01-29","end":"2024-02-03","filed":"2026-03-16","accession":"0001628280-26-018167","form":"10-K"},"openingAssets":{"value":1617008000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-28","filed":"2024-03-26","accession":"0001642896-24-000016","form":"10-K"},"openingCurrentLiabilities":{"value":442158000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-28","filed":"2024-03-26","accession":"0001642896-24-000016","form":"10-K"},"openingCapitalEmployed":{"value":1174850000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":938019000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-28","filed":"2026-03-16","accession":"0001628280-26-018167","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":678989000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-01-28","filed":"2024-03-26","accession":"0001642896-24-000016","form":"10-K"},"openingCash":{"value":200670000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-01-28","filed":"2024-03-26","accession":"0001642896-24-000016","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 2023-01-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-01-28","filed":"2024-03-26","accession":"0001642896-24-000016","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":1734845000,"tag":"Assets","unit":"USD","start":null,"end":"2024-02-03","filed":"2025-03-25","accession":"0001642896-25-000022","form":"10-K"},"closingCurrentLiabilities":{"value":591816000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-02-03","filed":"2025-03-25","accession":"0001642896-25-000022","form":"10-K"},"closingCapitalEmployed":{"value":1143029000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":915147000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-02-03","filed":"2026-03-16","accession":"0001628280-26-018167","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":819698000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-02-03","filed":"2025-03-25","accession":"0001642896-25-000022","form":"10-K"},"closingCash":{"value":135536000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-02-03","filed":"2025-03-25","accession":"0001642896-25-000022","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-02-03"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-02-03","filed":"2025-03-25","accession":"0001642896-25-000022","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":-286726000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-01-29","end":"2024-02-03","filed":"2026-03-16","accession":"0001628280-26-018167","form":"10-K"},"incomeTaxExpense":{"value":3343000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-01-29","end":"2024-02-03","filed":"2026-03-16","accession":"0001628280-26-018167","form":"10-K"},"pretaxIncome":{"value":-283383000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-01-29","end":"2024-02-03","filed":"2026-03-16","accession":"0001628280-26-018167","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":1158939500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-286726000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-01-29","end":"2024-02-03","filed":"2024-03-26","accession":"0001642896-24-000016","form":"10-K"},"averageCommonEquity":{"value":926583000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":938019000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":938019000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-28","filed":"2024-03-26","accession":"0001642896-24-000016","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-01-28","filed":"2024-03-26","accession":"0001642896-24-000016","form":"10-K"},"closingCommonEquity":{"value":915147000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":915147000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-02-03","filed":"2024-03-26","accession":"0001642896-24-000016","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-02-03","filed":"2024-03-26","accession":"0001642896-24-000016","form":"10-K"}}}}; fcfMargin: -2.428884609845474; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -27.900248459906663

Calculation inputs: {"original":{"fcfTotal":{"value":-136261000,"capex":{"accession":"0001642896-25-000022","end":"2023-01-28","filed":"2025-03-25","form":"10-K","start":"2022-01-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001642896-25-000022","end":"2023-01-28","filed":"2025-03-25","form":"10-K","start":"2022-01-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":652545000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-01-30","end":"2023-01-28","filed":"2025-03-25","accession":"0001642896-25-000022","form":"10-K"},"netIncome":{"value":-247422000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-01-30","end":"2023-01-28","filed":"2025-03-25","accession":"0001642896-25-000022","form":"10-K"},"operatingIncome":{"value":-259455000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-01-30","end":"2023-01-28","filed":"2025-03-25","accession":"0001642896-25-000022","form":"10-K"},"openingAssets":{"value":1567929000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-29","filed":"2023-03-21","accession":"0001642896-23-000016","form":"10-K"},"openingCurrentLiabilities":{"value":338279000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-29","filed":"2023-03-21","accession":"0001642896-23-000016","form":"10-K"},"openingCapitalEmployed":{"value":1229650000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":988947000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-29","filed":"2025-03-25","accession":"0001642896-25-000022","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":578982000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-01-29","filed":"2023-03-21","accession":"0001642896-23-000016","form":"10-K"},"openingCash":{"value":921218000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-29","filed":"2023-03-21","accession":"0001642896-23-000016","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 2022-01-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-01-29","filed":"2023-03-21","accession":"0001642896-23-000016","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":1617008000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-28","filed":"2024-03-26","accession":"0001642896-24-000016","form":"10-K"},"closingCurrentLiabilities":{"value":442158000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-28","filed":"2024-03-26","accession":"0001642896-24-000016","form":"10-K"},"closingCapitalEmployed":{"value":1174850000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":938019000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-28","filed":"2026-03-16","accession":"0001628280-26-018167","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":678989000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-01-28","filed":"2024-03-26","accession":"0001642896-24-000016","form":"10-K"},"closingCash":{"value":200670000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-01-28","filed":"2024-03-26","accession":"0001642896-24-000016","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 2023-01-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-01-28","filed":"2024-03-26","accession":"0001642896-24-000016","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":-247422000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-01-30","end":"2023-01-28","filed":"2025-03-25","accession":"0001642896-25-000022","form":"10-K"},"incomeTaxExpense":{"value":3587000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-01-30","end":"2023-01-28","filed":"2025-03-25","accession":"0001642896-25-000022","form":"10-K"},"pretaxIncome":{"value":-243835000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-01-30","end":"2023-01-28","filed":"2025-03-25","accession":"0001642896-25-000022","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":1202250000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-247422000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-01-30","end":"2023-01-28","filed":"2023-03-21","accession":"0001642896-23-000016","form":"10-K"},"averageCommonEquity":{"value":963483000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":988947000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":988947000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-29","filed":"2023-03-21","accession":"0001642896-23-000016","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-01-29","filed":"2023-03-21","accession":"0001642896-23-000016","form":"10-K"},"closingCommonEquity":{"value":938019000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":938019000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-28","filed":"2023-03-21","accession":"0001642896-23-000016","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-01-28","filed":"2023-03-21","accession":"0001642896-23-000016","form":"10-K"}}}}; fcfMargin: -20.88147177589285; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -21.580786026200872

Calculation inputs: {"original":{"fcfTotal":{"value":-190834000,"capex":{"accession":"0001642896-24-000016","end":"2022-01-29","filed":"2024-03-26","form":"10-K","start":"2021-01-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001642896-24-000016","end":"2022-01-29","filed":"2024-03-26","form":"10-K","start":"2021-01-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":428345000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-01-31","end":"2022-01-29","filed":"2024-03-26","accession":"0001642896-24-000016","form":"10-K"},"netIncome":{"value":-355024000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-01-31","end":"2022-01-29","filed":"2024-03-26","accession":"0001642896-24-000016","form":"10-K"},"operatingIncome":{"value":-353848000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-01-31","end":"2022-01-29","filed":"2024-03-26","accession":"0001642896-24-000016","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 2021-01-30"},"openingParentEquity":{"value":-532803000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-30","filed":"2024-03-26","accession":"0001642896-24-000016","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-01-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1567929000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-29","filed":"2023-03-21","accession":"0001642896-23-000016","form":"10-K"},"closingCurrentLiabilities":{"value":338279000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-29","filed":"2023-03-21","accession":"0001642896-23-000016","form":"10-K"},"closingCapitalEmployed":{"value":1229650000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":988947000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-29","filed":"2025-03-25","accession":"0001642896-25-000022","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":578982000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-01-29","filed":"2023-03-21","accession":"0001642896-23-000016","form":"10-K"},"closingCash":{"value":921218000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-29","filed":"2023-03-21","accession":"0001642896-23-000016","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 2022-01-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-01-29","filed":"2023-03-21","accession":"0001642896-23-000016","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":-355024000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-01-31","end":"2022-01-29","filed":"2024-03-26","accession":"0001642896-24-000016","form":"10-K"},"incomeTaxExpense":{"value":1174000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-01-31","end":"2022-01-29","filed":"2024-03-26","accession":"0001642896-24-000016","form":"10-K"},"pretaxIncome":{"value":-353850000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-01-31","end":"2022-01-29","filed":"2024-03-26","accession":"0001642896-24-000016","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: -44.55147136070224; 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 2021-01-30

Calculation inputs: {"original":{"fcfTotal":{"value":-203871000,"capex":{"accession":"0001642896-23-000016","end":"2021-01-30","filed":"2023-03-21","form":"10-K","start":"2020-02-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001642896-23-000016","end":"2021-01-30","filed":"2023-03-21","form":"10-K","start":"2020-02-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":249905000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-02-02","end":"2021-01-30","filed":"2023-03-21","accession":"0001642896-23-000016","form":"10-K"},"netIncome":{"value":-210208000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-02-02","end":"2021-01-30","filed":"2023-03-21","accession":"0001642896-23-000016","form":"10-K"},"operatingIncome":{"value":-209479000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-02-02","end":"2021-01-30","filed":"2023-03-21","accession":"0001642896-23-000016","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 2020-02-01"},"openingParentEquity":{"value":-340962000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-02-01","filed":"2023-03-21","accession":"0001642896-23-000016","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-02-01"},"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 2021-01-30"},"closingParentEquity":{"value":-532803000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-30","filed":"2024-03-26","accession":"0001642896-24-000016","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-01-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-219832000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-02-02","end":"2021-01-30","filed":"2023-03-21","accession":"0001642896-23-000016","form":"10-K"},"incomeTaxExpense":{"value":87000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-02-02","end":"2021-01-30","filed":"2023-03-21","accession":"0001642896-23-000016","form":"10-K"},"pretaxIncome":{"value":-210121000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-02-02","end":"2021-01-30","filed":"2023-03-21","accession":"0001642896-23-000016","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: -81.57940017206539; 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 2020-02-01; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-01-30

revenue: 1618635000; operatingIncome: -52576000; netIncome: -9117000

revenue: 1249199000; operatingIncome: -189973000; netIncome: -154907000

revenue: 937385000; operatingIncome: -323347000; netIncome: -286726000

revenue: 652545000; operatingIncome: -259455000; netIncome: -247422000

revenue: 428345000; operatingIncome: -353848000; netIncome: -355024000

revenue: 249905000; operatingIncome: -209479000; netIncome: -210208000