INNOVATIVE SOLUTIONS & SUPPORT INC (ISSC)

revenue: 84296889; averageDilutedShares: 17829033; 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: 47198020; averageDilutedShares: 17480247; 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: 34808513; averageDilutedShares: 17419185; 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: 27740695; averageDilutedShares: 17257871; 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: 23044796; averageDilutedShares: 17226620; 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: 21595199; averageDilutedShares: 17114191; 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: 17572589; averageDilutedShares: 16942447; 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: 13850372; averageDilutedShares: 16805991; 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: 16786674; averageDilutedShares: 16855644; 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: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 17039296; 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: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 16924189; 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: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 17149106; 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: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 16855854; 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: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 16641900; 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: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 16824621; 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: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 16777886; 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: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 16760500; 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":6791212,"capex":{"accession":"0001104659-25-123847","end":"2025-09-30","filed":"2025-12-23","form":"10-K","start":"2024-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-25-123847","end":"2025-09-30","filed":"2025-12-23","form":"10-K","start":"2024-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":84296889,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2024-10-01","end":"2025-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","form":"10-K"},"netIncome":{"value":15627660,"tag":"ProfitLoss","unit":"USD","start":"2024-10-01","end":"2025-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","form":"10-K"},"operatingIncome":{"value":20071990,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-10-01","end":"2025-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","form":"10-K"},"openingAssets":{"value":82382261,"tag":"Assets","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","form":"10-K"},"openingCurrentLiabilities":{"value":7265254,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","form":"10-K"},"openingCapitalEmployed":{"value":75117007,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":46638655,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","form":"10-K"},"openingTotalEquity":{"value":46638655,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":35743606,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","form":"10-K"},"openingCash":{"value":538977,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","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 2024-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","form":"10-K"},"openingCommonEquity":{"value":46638655,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":103360153,"tag":"Assets","unit":"USD","start":null,"end":"2025-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","form":"10-K"},"closingCurrentLiabilities":{"value":16661109,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","form":"10-K"},"closingCapitalEmployed":{"value":86699044,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":64602542,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","form":"10-K"},"closingTotalEquity":{"value":64602542,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":38757611,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","form":"10-K"},"closingCash":{"value":2693595,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","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 2025-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","form":"10-K"},"closingCommonEquity":{"value":64602542,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":15627660,"tag":"NetIncomeLoss","unit":"USD","start":"2024-10-01","end":"2025-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":4323803,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-10-01","end":"2025-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","form":"10-K"},"pretaxIncome":{"value":19951463,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-10-01","end":"2025-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","form":"10-K"},"effectiveTaxRate":{"value":0.216716087436796,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":15722066.860129507,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":80908025.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":55620598.5,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.056302054041401; cashConversion: 43.45635878947968; roce: 24.80840420459896

Calculation inputs: {"original":{"fcfTotal":{"value":5138432,"capex":{"accession":"0001104659-25-123847","end":"2024-09-30","filed":"2025-12-23","form":"10-K","start":"2023-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-25-123847","end":"2024-09-30","filed":"2025-12-23","form":"10-K","start":"2023-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":47198020,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","form":"10-K"},"netIncome":{"value":6998380,"tag":"ProfitLoss","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","form":"10-K"},"operatingIncome":{"value":9661537,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","form":"10-K"},"openingAssets":{"value":62957451,"tag":"Assets","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-30","accession":"0001558370-24-016501","form":"10-K"},"openingCurrentLiabilities":{"value":6398959,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-30","accession":"0001558370-24-016501","form":"10-K"},"openingCapitalEmployed":{"value":56558492,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":38636984,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","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":24320467,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-30","accession":"0001558370-24-016501","form":"10-K"},"openingCash":{"value":3097193,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-30","accession":"0001558370-24-016501","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 2023-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-09-30","filed":"2024-12-30","accession":"0001558370-24-016501","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":82382261,"tag":"Assets","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","form":"10-K"},"closingCurrentLiabilities":{"value":7265254,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","form":"10-K"},"closingCapitalEmployed":{"value":75117007,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":46638655,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","form":"10-K"},"closingTotalEquity":{"value":46638655,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":35743606,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","form":"10-K"},"closingCash":{"value":538977,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","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 2024-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","form":"10-K"},"closingCommonEquity":{"value":46638655,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":6998380,"tag":"NetIncomeLoss","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1853180,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","form":"10-K"},"pretaxIncome":{"value":8851560,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","form":"10-K"},"effectiveTaxRate":{"value":0.20936196557442982,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":7638778.62320992,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":65837749.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 10.886965173539059; cashConversion: 73.4231636464439; roce: 14.674768006764873

Calculation inputs: {"original":{"fcfTotal":{"value":1797801,"capex":{"accession":"0001104659-25-123847","end":"2023-09-30","filed":"2025-12-23","form":"10-K","start":"2022-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-25-123847","end":"2023-09-30","filed":"2025-12-23","form":"10-K","start":"2022-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":34808513,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","form":"10-K"},"netIncome":{"value":6027755,"tag":"ProfitLoss","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","form":"10-K"},"operatingIncome":{"value":7359048,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","form":"10-K"},"openingAssets":{"value":34705323,"tag":"Assets","unit":"USD","start":null,"end":"2022-09-30","filed":"2024-01-12","accession":"0001558370-24-000248","form":"10-K"},"openingCurrentLiabilities":{"value":3940303,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-09-30","filed":"2024-01-12","accession":"0001558370-24-000248","form":"10-K"},"openingCapitalEmployed":{"value":30765020,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":30749955,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-09-30","filed":"2024-12-30","accession":"0001558370-24-016501","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":3955368,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-09-30","filed":"2024-01-12","accession":"0001558370-24-000248","form":"10-K"},"openingCash":{"value":17250546,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-09-30","filed":"2024-01-12","accession":"0001558370-24-000248","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 2022-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-09-30","filed":"2024-01-12","accession":"0001558370-24-000248","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":62957451,"tag":"Assets","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-30","accession":"0001558370-24-016501","form":"10-K"},"closingCurrentLiabilities":{"value":6398959,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-30","accession":"0001558370-24-016501","form":"10-K"},"closingCapitalEmployed":{"value":56558492,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":38636984,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","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":24320467,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-30","accession":"0001558370-24-016501","form":"10-K"},"closingCash":{"value":3097193,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-30","accession":"0001558370-24-016501","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 2023-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-09-30","filed":"2024-12-30","accession":"0001558370-24-016501","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":6027755,"tag":"NetIncomeLoss","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1607517,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","form":"10-K"},"pretaxIncome":{"value":7635272,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2025-12-23","accession":"0001104659-25-123847","form":"10-K"},"effectiveTaxRate":{"value":0.21053827551919566,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":5809686.724617014,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":43661756,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.164831373290781; cashConversion: 29.825382750294267; roce: 16.854677122926525

Calculation inputs: {"original":{"fcfTotal":{"value":5933210,"capex":{"accession":"0001558370-24-016501","end":"2022-09-30","filed":"2024-12-30","form":"10-K","start":"2021-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-24-016501","end":"2022-09-30","filed":"2024-12-30","form":"10-K","start":"2021-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":27740695,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2024-12-30","accession":"0001558370-24-016501","form":"10-K"},"netIncome":{"value":5523778,"tag":"ProfitLoss","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2024-12-30","accession":"0001558370-24-016501","form":"10-K"},"operatingIncome":{"value":7215326,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2024-12-30","accession":"0001558370-24-016501","form":"10-K"},"openingAssets":{"value":27086000,"tag":"Assets","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-16","accession":"0001104659-22-127805","form":"10-K"},"openingCurrentLiabilities":{"value":2472239,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-16","accession":"0001104659-22-127805","form":"10-K"},"openingCapitalEmployed":{"value":24613761,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":24585081,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-09-30","filed":"2024-12-30","accession":"0001558370-24-016501","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":2500919,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-16","accession":"0001104659-22-127805","form":"10-K"},"openingCash":{"value":8265606,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-16","accession":"0001104659-22-127805","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 2021-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-09-30","filed":"2022-12-16","accession":"0001104659-22-127805","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":34705323,"tag":"Assets","unit":"USD","start":null,"end":"2022-09-30","filed":"2024-01-12","accession":"0001558370-24-000248","form":"10-K"},"closingCurrentLiabilities":{"value":3940303,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-09-30","filed":"2024-01-12","accession":"0001558370-24-000248","form":"10-K"},"closingCapitalEmployed":{"value":30765020,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":30749955,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-09-30","filed":"2024-12-30","accession":"0001558370-24-016501","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":3955368,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-09-30","filed":"2024-01-12","accession":"0001558370-24-000248","form":"10-K"},"closingCash":{"value":17250546,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-09-30","filed":"2024-01-12","accession":"0001558370-24-000248","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 2022-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-09-30","filed":"2024-01-12","accession":"0001558370-24-000248","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":5523778,"tag":"NetIncomeLoss","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2024-12-30","accession":"0001558370-24-016501","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1817831,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2024-12-30","accession":"0001558370-24-016501","form":"10-K"},"pretaxIncome":{"value":7341609,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2024-12-30","accession":"0001558370-24-016501","form":"10-K"},"effectiveTaxRate":{"value":0.2476066213823155,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":5428763.506968023,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":27689390.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 21.388108697348788; cashConversion: 107.4121733349892; roce: 26.05808892759846

Calculation inputs: {"original":{"fcfTotal":{"value":4251821,"capex":{"accession":"0001104659-22-127805","end":"2021-09-30","filed":"2022-12-16","form":"10-K","start":"2020-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-22-127805","end":"2021-09-30","filed":"2022-12-16","form":"10-K","start":"2020-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":23044796,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2024-01-12","accession":"0001558370-24-000248","form":"10-K"},"netIncome":{"value":5064902,"tag":"ProfitLoss","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2022-12-16","accession":"0001104659-22-127805","form":"10-K"},"operatingIncome":{"value":3900979,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2024-01-12","accession":"0001558370-24-000248","form":"10-K"},"openingAssets":{"value":41545837,"tag":"Assets","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-12-22","accession":"0001104659-21-152604","form":"10-K"},"openingCurrentLiabilities":{"value":13647117,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-12-22","accession":"0001104659-21-152604","form":"10-K"},"openingCapitalEmployed":{"value":27898720,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":27769031,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-09-30","filed":"2024-01-12","accession":"0001558370-24-000248","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":13776806,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-12-22","accession":"0001104659-21-152604","form":"10-K"},"openingCash":{"value":12603967,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-12-22","accession":"0001104659-21-152604","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 2020-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-09-30","filed":"2021-12-22","accession":"0001104659-21-152604","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":27086000,"tag":"Assets","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-16","accession":"0001104659-22-127805","form":"10-K"},"closingCurrentLiabilities":{"value":2472239,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-16","accession":"0001104659-22-127805","form":"10-K"},"closingCapitalEmployed":{"value":24613761,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":24585081,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-09-30","filed":"2024-12-30","accession":"0001558370-24-016501","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":2500919,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-16","accession":"0001104659-22-127805","form":"10-K"},"closingCash":{"value":8265606,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-16","accession":"0001104659-22-127805","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 2021-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-09-30","filed":"2022-12-16","accession":"0001104659-22-127805","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":5064902,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2021-12-22","accession":"0001104659-21-152604","form":"10-K"},"incomeTaxExpense":{"value":-1087783,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2024-01-12","accession":"0001558370-24-000248","form":"10-K"},"pretaxIncome":{"value":3977119,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2024-01-12","accession":"0001558370-24-000248","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":26256240.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":4251821,"capex":{"accession":"0001104659-22-127805","end":"2021-09-30","filed":"2022-12-16","form":"10-K","start":"2020-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-22-127805","end":"2021-09-30","filed":"2022-12-16","form":"10-K","start":"2020-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":23044796,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2022-12-16","accession":"0001104659-22-127805","form":"10-K"}},"roe":{"commonNetIncome":{"value":5064902,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2021-12-22","accession":"0001104659-21-152604","form":"10-K"},"averageCommonEquity":{"value":26177056,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":27769031,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":27769031,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-12-22","accession":"0001104659-21-152604","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-09-30","filed":"2021-12-22","accession":"0001104659-21-152604","form":"10-K"},"closingCommonEquity":{"value":24585081,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":24585081,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-09-30","filed":"2021-12-22","accession":"0001104659-21-152604","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-09-30","filed":"2021-12-22","accession":"0001104659-21-152604","form":"10-K"}}}}; fcfMargin: 18.45024360380539; cashConversion: 83.94675750883235; roce: 14.857340295919364

Calculation inputs: {"original":{"fcfTotal":{"value":4251821,"capex":{"accession":"0001558370-24-000248","end":"2020-09-30","filed":"2024-01-12","form":"10-K","start":"2019-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-24-000248","end":"2020-09-30","filed":"2024-01-12","form":"10-K","start":"2019-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":21595199,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2022-12-16","accession":"0001104659-22-127805","form":"10-K"},"netIncome":{"value":5064902,"tag":"ProfitLoss","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2024-01-12","accession":"0001558370-24-000248","form":"10-K"},"operatingIncome":{"value":2745454,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2022-12-16","accession":"0001104659-22-127805","form":"10-K"},"openingAssets":{"value":38557025,"tag":"Assets","unit":"USD","start":null,"end":"2019-09-30","filed":"2021-12-22","accession":"0001104659-21-152604","form":"10-K"},"openingCurrentLiabilities":{"value":2219222,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-09-30","filed":"2021-12-22","accession":"0001104659-21-152604","form":"10-K"},"openingCapitalEmployed":{"value":36337803,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":36208152,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-09-30","filed":"2022-12-16","accession":"0001104659-22-127805","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":2348873,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-09-30","filed":"2021-12-22","accession":"0001104659-21-152604","form":"10-K"},"openingCash":{"value":22416830,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-09-30","filed":"2020-12-22","accession":"0001104659-20-138570","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 2019-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-09-30","filed":"2020-12-22","accession":"0001104659-20-138570","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":41545837,"tag":"Assets","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-12-22","accession":"0001104659-21-152604","form":"10-K"},"closingCurrentLiabilities":{"value":13647117,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-12-22","accession":"0001104659-21-152604","form":"10-K"},"closingCapitalEmployed":{"value":27898720,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":27769031,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-09-30","filed":"2024-01-12","accession":"0001558370-24-000248","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":13776806,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-12-22","accession":"0001104659-21-152604","form":"10-K"},"closingCash":{"value":12603967,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-12-22","accession":"0001104659-21-152604","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 2020-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-09-30","filed":"2021-12-22","accession":"0001104659-21-152604","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":3269783,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2021-12-22","accession":"0001104659-21-152604","form":"10-K"},"incomeTaxExpense":{"value":-1087783,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2024-01-12","accession":"0001558370-24-000248","form":"10-K"},"pretaxIncome":{"value":2960901,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2022-12-16","accession":"0001104659-22-127805","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":32118261.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":3269783,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2020-12-22","accession":"0001104659-20-138570","form":"10-K"},"averageCommonEquity":{"value":31988591.5,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":36208152,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":36208152,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-09-30","filed":"2020-12-22","accession":"0001104659-20-138570","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-09-30","filed":"2020-12-22","accession":"0001104659-20-138570","form":"10-K"},"closingCommonEquity":{"value":27769031,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":27769031,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-09-30","filed":"2020-12-22","accession":"0001104659-20-138570","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-09-30","filed":"2020-12-22","accession":"0001104659-20-138570","form":"10-K"}}}}; fcfMargin: FCF and revenue sources do not share a filing; cashConversion: 83.94675750883235; roce: 8.547953319328943

Calculation inputs: {"original":{"fcfTotal":{"value":2026117,"capex":{"accession":"0001104659-21-152604","end":"2019-09-30","filed":"2021-12-22","form":"10-K","start":"2018-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-21-152604","end":"2019-09-30","filed":"2021-12-22","form":"10-K","start":"2018-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":17572589,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2021-12-22","accession":"0001104659-21-152604","form":"10-K"},"netIncome":{"value":1850296,"tag":"ProfitLoss","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2021-12-22","accession":"0001104659-21-152604","form":"10-K"},"operatingIncome":{"value":1528744,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2021-12-22","accession":"0001104659-21-152604","form":"10-K"},"openingAssets":{"value":37633678,"tag":"Assets","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-12-23","accession":"0001104659-19-075583","form":"10-K"},"openingCurrentLiabilities":{"value":3349614,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-12-23","accession":"0001104659-19-075583","form":"10-K"},"openingCapitalEmployed":{"value":34284064,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":34154470,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-09-30","filed":"2021-12-22","accession":"0001104659-21-152604","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":3479208,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-12-23","accession":"0001104659-19-075583","form":"10-K"},"openingCash":{"value":20390713,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-12-23","accession":"0001104659-19-075583","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 2018-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-09-30","filed":"2019-12-23","accession":"0001104659-19-075583","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":38557025,"tag":"Assets","unit":"USD","start":null,"end":"2019-09-30","filed":"2021-12-22","accession":"0001104659-21-152604","form":"10-K"},"closingCurrentLiabilities":{"value":2219222,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-09-30","filed":"2021-12-22","accession":"0001104659-21-152604","form":"10-K"},"closingCapitalEmployed":{"value":36337803,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":36208152,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-09-30","filed":"2022-12-16","accession":"0001104659-22-127805","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":2348873,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-09-30","filed":"2021-12-22","accession":"0001104659-21-152604","form":"10-K"},"closingCash":{"value":22416830,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-09-30","filed":"2020-12-22","accession":"0001104659-20-138570","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 2019-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-09-30","filed":"2020-12-22","accession":"0001104659-20-138570","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":1850296,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2021-12-22","accession":"0001104659-21-152604","form":"10-K"},"incomeTaxExpense":{"value":1805,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2021-12-22","accession":"0001104659-21-152604","form":"10-K"},"pretaxIncome":{"value":1852101,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2021-12-22","accession":"0001104659-21-152604","form":"10-K"},"effectiveTaxRate":{"value":0.0009745688815026827,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":1527254.133669816,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":35310933.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":1850296,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2019-12-23","accession":"0001104659-19-075583","form":"10-K"},"averageCommonEquity":{"value":35181311,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":34154470,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":34154470,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-12-23","accession":"0001104659-19-075583","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-09-30","filed":"2019-12-23","accession":"0001104659-19-075583","form":"10-K"},"closingCommonEquity":{"value":36208152,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":36208152,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-09-30","filed":"2019-12-23","accession":"0001104659-19-075583","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-09-30","filed":"2019-12-23","accession":"0001104659-19-075583","form":"10-K"}}}}; fcfMargin: 11.529985706716296; cashConversion: 109.50231746704311; roce: 4.329378604505033

Calculation inputs: {"original":{"fcfTotal":{"value":-4289588,"capex":{"accession":"0001104659-20-138570","end":"2018-09-30","filed":"2020-12-22","form":"10-K","start":"2017-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-20-138570","end":"2018-09-30","filed":"2020-12-22","form":"10-K","start":"2017-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":13850372,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2020-12-22","accession":"0001104659-20-138570","form":"10-K"},"netIncome":{"value":-3653905,"tag":"ProfitLoss","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2020-12-22","accession":"0001104659-20-138570","form":"10-K"},"operatingIncome":{"value":-3711539,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2020-12-22","accession":"0001104659-20-138570","form":"10-K"},"openingAssets":{"value":41037764,"tag":"Assets","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-21","accession":"0001104659-18-074460","form":"10-K"},"openingCurrentLiabilities":{"value":3361642,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-21","accession":"0001104659-18-074460","form":"10-K"},"openingCapitalEmployed":{"value":37676122,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":37608380,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-09-30","filed":"2020-12-22","accession":"0001104659-20-138570","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":3429384,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-21","accession":"0001104659-18-074460","form":"10-K"},"openingCash":{"value":24680301,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-21","accession":"0001104659-18-074460","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 2017-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-09-30","filed":"2018-12-21","accession":"0001104659-18-074460","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":37633678,"tag":"Assets","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-12-23","accession":"0001104659-19-075583","form":"10-K"},"closingCurrentLiabilities":{"value":3349614,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-12-23","accession":"0001104659-19-075583","form":"10-K"},"closingCapitalEmployed":{"value":34284064,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":34154470,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-09-30","filed":"2021-12-22","accession":"0001104659-21-152604","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":3479208,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-12-23","accession":"0001104659-19-075583","form":"10-K"},"closingCash":{"value":20390713,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-12-23","accession":"0001104659-19-075583","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 2018-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-09-30","filed":"2019-12-23","accession":"0001104659-19-075583","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":-3653905,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2020-12-22","accession":"0001104659-20-138570","form":"10-K"},"incomeTaxExpense":{"value":63651,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2020-12-22","accession":"0001104659-20-138570","form":"10-K"},"pretaxIncome":{"value":-3590254,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2020-12-22","accession":"0001104659-20-138570","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":35980093,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-3653905,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2018-12-21","accession":"0001104659-18-074460","form":"10-K"},"averageCommonEquity":{"value":35881425,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":37608380,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":37608380,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-21","accession":"0001104659-18-074460","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-09-30","filed":"2018-12-21","accession":"0001104659-18-074460","form":"10-K"},"closingCommonEquity":{"value":34154470,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":34154470,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-09-30","filed":"2018-12-21","accession":"0001104659-18-074460","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-09-30","filed":"2018-12-21","accession":"0001104659-18-074460","form":"10-K"}}}}; fcfMargin: -30.970922658250622; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -10.315534759735057

Calculation inputs: {"original":{"fcfTotal":{"value":5912640,"capex":{"accession":"0001104659-19-075583","end":"2017-09-30","filed":"2019-12-23","form":"10-K","start":"2016-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-19-075583","end":"2017-09-30","filed":"2019-12-23","form":"10-K","start":"2016-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":16786674,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2019-12-23","accession":"0001104659-19-075583","form":"10-K"},"netIncome":{"value":4568627,"tag":"ProfitLoss","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2019-12-23","accession":"0001104659-19-075583","form":"10-K"},"operatingIncome":{"value":-77565,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2019-12-23","accession":"0001104659-19-075583","form":"10-K"},"openingAssets":{"value":36488969,"tag":"Assets","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-15","accession":"0001104659-17-073638","form":"10-K"},"openingCurrentLiabilities":{"value":3573264,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-15","accession":"0001104659-17-073638","form":"10-K"},"openingCapitalEmployed":{"value":32915705,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":32848004,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-09-30","filed":"2019-12-23","accession":"0001104659-19-075583","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":3640965,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-15","accession":"0001104659-17-073638","form":"10-K"},"openingCash":{"value":18767661,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-15","accession":"0001104659-17-073638","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 2016-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-09-30","filed":"2017-12-15","accession":"0001104659-17-073638","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":41037764,"tag":"Assets","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-21","accession":"0001104659-18-074460","form":"10-K"},"closingCurrentLiabilities":{"value":3361642,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-21","accession":"0001104659-18-074460","form":"10-K"},"closingCapitalEmployed":{"value":37676122,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":37608380,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-09-30","filed":"2020-12-22","accession":"0001104659-20-138570","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":3429384,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-21","accession":"0001104659-18-074460","form":"10-K"},"closingCash":{"value":24680301,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-21","accession":"0001104659-18-074460","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 2017-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-09-30","filed":"2018-12-21","accession":"0001104659-18-074460","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":4568627,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2019-12-23","accession":"0001104659-19-075583","form":"10-K"},"incomeTaxExpense":{"value":247920,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2019-12-23","accession":"0001104659-19-075583","form":"10-K"},"pretaxIncome":{"value":4816547,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2019-12-23","accession":"0001104659-19-075583","form":"10-K"},"effectiveTaxRate":{"value":0.05147255907603518,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":-73572.53095526733,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":35295913.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":4568627,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2017-12-15","accession":"0001104659-17-073638","form":"10-K"},"averageCommonEquity":{"value":35228192,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":32848004,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":32848004,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-15","accession":"0001104659-17-073638","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-09-30","filed":"2017-12-15","accession":"0001104659-17-073638","form":"10-K"},"closingCommonEquity":{"value":37608380,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":37608380,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-09-30","filed":"2017-12-15","accession":"0001104659-17-073638","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-09-30","filed":"2017-12-15","accession":"0001104659-17-073638","form":"10-K"}}}}; fcfMargin: 35.22222448592258; cashConversion: 129.41831320438283; roce: -0.21975631824913666

Calculation inputs: {"original":{"fcfTotal":{"value":3209291,"capex":{"accession":"0001104659-18-074460","end":"2016-09-30","filed":"2018-12-21","form":"10-K","start":"2015-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-18-074460","end":"2016-09-30","filed":"2018-12-21","form":"10-K","start":"2015-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":1986801,"tag":"ProfitLoss","unit":"USD","start":"2015-10-01","end":"2016-09-30","filed":"2018-12-21","accession":"0001104659-18-074460","form":"10-K"},"operatingIncome":{"value":2443187,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-10-01","end":"2016-09-30","filed":"2018-12-21","accession":"0001104659-18-074460","form":"10-K"},"openingAssets":{"value":36106569,"tag":"Assets","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-12-16","accession":"0001104659-16-162610","form":"10-K"},"openingCurrentLiabilities":{"value":4761257,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-12-16","accession":"0001104659-16-162610","form":"10-K"},"openingCapitalEmployed":{"value":31345312,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":31342486,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-09-30","filed":"2018-12-21","accession":"0001104659-18-074460","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":4764083,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-12-16","accession":"0001104659-16-162610","form":"10-K"},"openingCash":{"value":16282039,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-09-30","filed":"2017-12-15","accession":"0001104659-17-073638","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 2015-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-09-30","filed":"2016-12-16","accession":"0001104659-16-162610","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":36488969,"tag":"Assets","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-15","accession":"0001104659-17-073638","form":"10-K"},"closingCurrentLiabilities":{"value":3573264,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-15","accession":"0001104659-17-073638","form":"10-K"},"closingCapitalEmployed":{"value":32915705,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":32848004,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-09-30","filed":"2019-12-23","accession":"0001104659-19-075583","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":3640965,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-15","accession":"0001104659-17-073638","form":"10-K"},"closingCash":{"value":18767661,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-15","accession":"0001104659-17-073638","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 2016-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-09-30","filed":"2017-12-15","accession":"0001104659-17-073638","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":1986801,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-10-01","end":"2016-09-30","filed":"2018-12-21","accession":"0001104659-18-074460","form":"10-K"},"incomeTaxExpense":{"value":568330,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-10-01","end":"2016-09-30","filed":"2018-12-21","accession":"0001104659-18-074460","form":"10-K"},"pretaxIncome":{"value":2555131,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-10-01","end":"2016-09-30","filed":"2018-12-21","accession":"0001104659-18-074460","form":"10-K"},"effectiveTaxRate":{"value":0.22242695188622422,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":1899756.3627019515,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":32130508.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":1986801,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-10-01","end":"2016-09-30","filed":"2016-12-16","accession":"0001104659-16-162610","form":"10-K"},"averageCommonEquity":{"value":32095245,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":31342486,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":31342486,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-12-16","accession":"0001104659-16-162610","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-09-30","filed":"2016-12-16","accession":"0001104659-16-162610","form":"10-K"},"closingCommonEquity":{"value":32848004,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":32848004,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-09-30","filed":"2016-12-16","accession":"0001104659-16-162610","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-09-30","filed":"2016-12-16","accession":"0001104659-16-162610","form":"10-K"}}}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: 161.53057100333652; roce: 7.603947506775375

Calculation inputs: {"original":{"fcfTotal":{"value":1213080,"capex":{"accession":"0001104659-17-073638","end":"2015-09-30","filed":"2017-12-15","form":"10-K","start":"2014-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-17-073638","end":"2015-09-30","filed":"2017-12-15","form":"10-K","start":"2014-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":-5866134,"tag":"ProfitLoss","unit":"USD","start":"2014-10-01","end":"2015-09-30","filed":"2017-12-15","accession":"0001104659-17-073638","form":"10-K"},"operatingIncome":{"value":-3620743,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-10-01","end":"2015-09-30","filed":"2017-12-15","accession":"0001104659-17-073638","form":"10-K"},"openingAssets":{"value":44162510,"tag":"Assets","unit":"USD","start":null,"end":"2014-09-30","filed":"2016-01-14","accession":"0001104659-16-089879","form":"10-K"},"openingCurrentLiabilities":{"value":7006262,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-09-30","filed":"2016-01-14","accession":"0001104659-16-089879","form":"10-K"},"openingCapitalEmployed":{"value":37156248,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":37011524,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-09-30","filed":"2017-12-15","accession":"0001104659-17-073638","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":7150986,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-09-30","filed":"2016-01-14","accession":"0001104659-16-089879","form":"10-K"},"openingCash":{"value":15214584,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-09-30","filed":"2017-12-15","accession":"0001104659-17-073638","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 2014-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-09-30","filed":"2016-01-14","accession":"0001104659-16-089879","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":36106569,"tag":"Assets","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-12-16","accession":"0001104659-16-162610","form":"10-K"},"closingCurrentLiabilities":{"value":4761257,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-12-16","accession":"0001104659-16-162610","form":"10-K"},"closingCapitalEmployed":{"value":31345312,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":31342486,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-09-30","filed":"2018-12-21","accession":"0001104659-18-074460","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":4764083,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-12-16","accession":"0001104659-16-162610","form":"10-K"},"closingCash":{"value":16282039,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-09-30","filed":"2017-12-15","accession":"0001104659-17-073638","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 2015-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-09-30","filed":"2016-12-16","accession":"0001104659-16-162610","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":-5866134,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-10-01","end":"2015-09-30","filed":"2017-12-15","accession":"0001104659-17-073638","form":"10-K"},"incomeTaxExpense":{"value":2303478,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-10-01","end":"2015-09-30","filed":"2017-12-15","accession":"0001104659-17-073638","form":"10-K"},"pretaxIncome":{"value":-3562656,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-10-01","end":"2015-09-30","filed":"2017-12-15","accession":"0001104659-17-073638","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":34250780,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-5866134,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-10-01","end":"2015-09-30","filed":"2016-01-14","accession":"0001104659-16-089879","form":"10-K"},"averageCommonEquity":{"value":34177005,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":37011524,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":37011524,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-09-30","filed":"2016-01-14","accession":"0001104659-16-089879","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-09-30","filed":"2016-01-14","accession":"0001104659-16-089879","form":"10-K"},"closingCommonEquity":{"value":31342486,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":31342486,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-01-14","accession":"0001104659-16-089879","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-09-30","filed":"2016-01-14","accession":"0001104659-16-089879","form":"10-K"}}}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -10.571271661550481

Calculation inputs: {"original":{"fcfTotal":{"value":-1431729,"capex":{"accession":"0001104659-16-162610","end":"2014-09-30","filed":"2016-12-16","form":"10-K","start":"2013-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-16-162610","end":"2014-09-30","filed":"2016-12-16","form":"10-K","start":"2013-10-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-142868,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-10-01","end":"2014-09-30","filed":"2016-12-16","accession":"0001104659-16-162610","form":"10-K"},"openingAssets":{"value":42630511,"tag":"Assets","unit":"USD","start":null,"end":"2013-09-30","filed":"2014-12-15","accession":"0001104659-14-086815","form":"10-K"},"openingCurrentLiabilities":{"value":6492571,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-09-30","filed":"2014-12-15","accession":"0001104659-14-086815","form":"10-K"},"openingCapitalEmployed":{"value":36137940,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":35994247,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-09-30","filed":"2016-12-16","accession":"0001104659-16-162610","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":6636264,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-09-30","filed":"2014-12-15","accession":"0001104659-14-086815","form":"10-K"},"openingCash":{"value":16386207,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-09-30","filed":"2016-12-16","accession":"0001104659-16-162610","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 2013-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-09-30","filed":"2014-12-15","accession":"0001104659-14-086815","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":44162510,"tag":"Assets","unit":"USD","start":null,"end":"2014-09-30","filed":"2016-01-14","accession":"0001104659-16-089879","form":"10-K"},"closingCurrentLiabilities":{"value":7006262,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-09-30","filed":"2016-01-14","accession":"0001104659-16-089879","form":"10-K"},"closingCapitalEmployed":{"value":37156248,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":37011524,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-09-30","filed":"2017-12-15","accession":"0001104659-17-073638","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":7150986,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-09-30","filed":"2016-01-14","accession":"0001104659-16-089879","form":"10-K"},"closingCash":{"value":15214584,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-09-30","filed":"2017-12-15","accession":"0001104659-17-073638","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 2014-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-09-30","filed":"2016-01-14","accession":"0001104659-16-089879","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":200268,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-10-01","end":"2014-09-30","filed":"2016-12-16","accession":"0001104659-16-162610","form":"10-K"},"incomeTaxExpense":{"value":-283622,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-10-01","end":"2014-09-30","filed":"2016-12-16","accession":"0001104659-16-162610","form":"10-K"},"pretaxIncome":{"value":-83354,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-10-01","end":"2014-09-30","filed":"2016-12-16","accession":"0001104659-16-162610","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":36647094,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":200268,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-10-01","end":"2014-09-30","filed":"2014-12-15","accession":"0001104659-14-086815","form":"10-K"},"averageCommonEquity":{"value":36502885.5,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":35994247,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":35994247,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-09-30","filed":"2014-12-15","accession":"0001104659-14-086815","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-09-30","filed":"2014-12-15","accession":"0001104659-14-086815","form":"10-K"},"closingCommonEquity":{"value":37011524,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":37011524,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-09-30","filed":"2014-12-15","accession":"0001104659-14-086815","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-09-30","filed":"2014-12-15","accession":"0001104659-14-086815","form":"10-K"}}}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: No unambiguous matching annual USD fact; roce: -0.3898481009162691

Calculation inputs: {"original":{"fcfTotal":{"value":-2757618,"capex":{"accession":"0001104659-16-089879","end":"2013-09-30","filed":"2016-01-14","form":"10-K","start":"2012-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-16-089879","end":"2013-09-30","filed":"2016-01-14","form":"10-K","start":"2012-10-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":1927465,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-10-01","end":"2013-09-30","filed":"2016-01-14","accession":"0001104659-16-089879","form":"10-K"},"openingAssets":{"value":62597231,"tag":"Assets","unit":"USD","start":null,"end":"2012-09-30","filed":"2013-12-20","accession":"0001104659-13-091577","form":"10-K"},"openingCurrentLiabilities":{"value":5289828,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-09-30","filed":"2013-12-20","accession":"0001104659-13-091577","form":"10-K"},"openingCapitalEmployed":{"value":57307403,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":57080403,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-09-30","filed":"2016-01-14","accession":"0001104659-16-089879","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":5516828,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-09-30","filed":"2013-12-20","accession":"0001104659-13-091577","form":"10-K"},"openingCash":{"value":42977501,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-09-30","filed":"2016-01-14","accession":"0001104659-16-089879","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 2012-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-09-30","filed":"2013-12-20","accession":"0001104659-13-091577","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":42630511,"tag":"Assets","unit":"USD","start":null,"end":"2013-09-30","filed":"2014-12-15","accession":"0001104659-14-086815","form":"10-K"},"closingCurrentLiabilities":{"value":6492571,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-09-30","filed":"2014-12-15","accession":"0001104659-14-086815","form":"10-K"},"closingCapitalEmployed":{"value":36137940,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":35994247,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-09-30","filed":"2016-12-16","accession":"0001104659-16-162610","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":6636264,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-09-30","filed":"2014-12-15","accession":"0001104659-14-086815","form":"10-K"},"closingCash":{"value":16386207,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-09-30","filed":"2016-12-16","accession":"0001104659-16-162610","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 2013-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-09-30","filed":"2014-12-15","accession":"0001104659-14-086815","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":1886917,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-10-01","end":"2013-09-30","filed":"2016-01-14","accession":"0001104659-16-089879","form":"10-K"},"incomeTaxExpense":{"value":119842,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-10-01","end":"2013-09-30","filed":"2016-01-14","accession":"0001104659-16-089879","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":46722671.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":1886917,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-10-01","end":"2013-09-30","filed":"2013-12-20","accession":"0001104659-13-091577","form":"10-K"},"averageCommonEquity":{"value":46537325,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":57080403,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":57080403,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-09-30","filed":"2013-12-20","accession":"0001104659-13-091577","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-09-30","filed":"2013-12-20","accession":"0001104659-13-091577","form":"10-K"},"closingCommonEquity":{"value":35994247,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":35994247,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-09-30","filed":"2013-12-20","accession":"0001104659-13-091577","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-09-30","filed":"2013-12-20","accession":"0001104659-13-091577","form":"10-K"}}}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: No unambiguous matching annual USD fact; roce: 4.125331318009074

Calculation inputs: {"original":{"fcfTotal":{"value":1163298,"capex":{"accession":"0001104659-14-086815","end":"2012-09-30","filed":"2014-12-15","form":"10-K","start":"2011-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-14-086815","end":"2012-09-30","filed":"2014-12-15","form":"10-K","start":"2011-10-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":416512,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-10-01","end":"2012-09-30","filed":"2014-12-15","accession":"0001104659-14-086815","form":"10-K"},"openingAssets":{"value":58257604,"tag":"Assets","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-12-14","accession":"0001047469-12-011253","form":"10-K"},"openingCurrentLiabilities":{"value":3240724,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-12-14","accession":"0001047469-12-011253","form":"10-K"},"openingCapitalEmployed":{"value":55016880,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":54260787,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-09-30","filed":"2014-12-15","accession":"0001104659-14-086815","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":3996817,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-12-14","accession":"0001047469-12-011253","form":"10-K"},"openingCash":{"value":42625854,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-09-30","filed":"2014-12-15","accession":"0001104659-14-086815","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 2011-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-09-30","filed":"2012-12-14","accession":"0001047469-12-011253","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":62597231,"tag":"Assets","unit":"USD","start":null,"end":"2012-09-30","filed":"2013-12-20","accession":"0001104659-13-091577","form":"10-K"},"closingCurrentLiabilities":{"value":5289828,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-09-30","filed":"2013-12-20","accession":"0001104659-13-091577","form":"10-K"},"closingCapitalEmployed":{"value":57307403,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":57080403,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-09-30","filed":"2016-01-14","accession":"0001104659-16-089879","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":5516828,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-09-30","filed":"2013-12-20","accession":"0001104659-13-091577","form":"10-K"},"closingCash":{"value":42977501,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-09-30","filed":"2016-01-14","accession":"0001104659-16-089879","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 2012-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-09-30","filed":"2013-12-20","accession":"0001104659-13-091577","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":2978994,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-10-01","end":"2012-09-30","filed":"2014-12-15","accession":"0001104659-14-086815","form":"10-K"},"incomeTaxExpense":{"value":-2397063,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-10-01","end":"2012-09-30","filed":"2014-12-15","accession":"0001104659-14-086815","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":56162141.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":2978994,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-10-01","end":"2012-09-30","filed":"2012-12-14","accession":"0001047469-12-011253","form":"10-K"},"averageCommonEquity":{"value":55670595,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":54260787,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":54260787,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-12-14","accession":"0001047469-12-011253","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-09-30","filed":"2012-12-14","accession":"0001047469-12-011253","form":"10-K"},"closingCommonEquity":{"value":57080403,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":57080403,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-09-30","filed":"2012-12-14","accession":"0001047469-12-011253","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-09-30","filed":"2012-12-14","accession":"0001047469-12-011253","form":"10-K"}}}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: No unambiguous matching annual USD fact; roce: 0.7416241419497865

Calculation inputs: {"original":{"fcfTotal":{"value":2020712,"capex":{"accession":"0001104659-13-091577","end":"2011-09-30","filed":"2013-12-20","form":"10-K","start":"2010-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-13-091577","end":"2011-09-30","filed":"2013-12-20","form":"10-K","start":"2010-10-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":607907,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-10-01","end":"2011-09-30","filed":"2013-12-20","accession":"0001104659-13-091577","form":"10-K"},"openingAssets":{"value":57590522,"tag":"Assets","unit":"USD","start":null,"end":"2010-09-30","filed":"2011-12-14","accession":"0001047469-11-010093","form":"10-K"},"openingCurrentLiabilities":{"value":3296778,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-09-30","filed":"2011-12-14","accession":"0001047469-11-010093","form":"10-K"},"openingCapitalEmployed":{"value":54293744,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":53468037,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-09-30","filed":"2013-12-20","accession":"0001104659-13-091577","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":4122485,"tag":"Liabilities","unit":"USD","start":null,"end":"2010-09-30","filed":"2011-12-14","accession":"0001047469-11-010093","form":"10-K"},"openingCash":{"value":40916346,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-09-30","filed":"2013-12-20","accession":"0001104659-13-091577","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 2010-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2010-09-30","filed":"2011-12-14","accession":"0001047469-11-010093","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":58257604,"tag":"Assets","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-12-14","accession":"0001047469-12-011253","form":"10-K"},"closingCurrentLiabilities":{"value":3240724,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-12-14","accession":"0001047469-12-011253","form":"10-K"},"closingCapitalEmployed":{"value":55016880,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":54260787,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-09-30","filed":"2014-12-15","accession":"0001104659-14-086815","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":3996817,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-12-14","accession":"0001047469-12-011253","form":"10-K"},"closingCash":{"value":42625854,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-09-30","filed":"2014-12-15","accession":"0001104659-14-086815","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 2011-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-09-30","filed":"2012-12-14","accession":"0001047469-12-011253","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":716590,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2010-10-01","end":"2011-09-30","filed":"2013-12-20","accession":"0001104659-13-091577","form":"10-K"},"incomeTaxExpense":{"value":183760,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-10-01","end":"2011-09-30","filed":"2013-12-20","accession":"0001104659-13-091577","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":54655312,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":716590,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2010-10-01","end":"2011-09-30","filed":"2011-12-14","accession":"0001047469-11-010093","form":"10-K"},"averageCommonEquity":{"value":53864412,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":53468037,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":53468037,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-09-30","filed":"2011-12-14","accession":"0001047469-11-010093","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2010-09-30","filed":"2011-12-14","accession":"0001047469-11-010093","form":"10-K"},"closingCommonEquity":{"value":54260787,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":54260787,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-09-30","filed":"2011-12-14","accession":"0001047469-11-010093","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-09-30","filed":"2011-12-14","accession":"0001047469-11-010093","form":"10-K"}}}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: No unambiguous matching annual USD fact; roce: 1.1122560237145842

Calculation inputs: {"original":{"fcfTotal":{"value":5410677,"capex":{"accession":"0001047469-12-011253","end":"2010-09-30","filed":"2012-12-14","form":"10-K","start":"2009-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-12-011253","end":"2010-09-30","filed":"2012-12-14","form":"10-K","start":"2009-10-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":403467,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-10-01","end":"2010-09-30","filed":"2012-12-14","accession":"0001047469-12-011253","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 2009-09-30"},"openingParentEquity":{"value":52398742,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-09-30","filed":"2012-12-14","accession":"0001047469-12-011253","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":35565694,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-09-30","filed":"2012-12-14","accession":"0001047469-12-011253","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 2009-09-30"},"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":57590522,"tag":"Assets","unit":"USD","start":null,"end":"2010-09-30","filed":"2011-12-14","accession":"0001047469-11-010093","form":"10-K"},"closingCurrentLiabilities":{"value":3296778,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-09-30","filed":"2011-12-14","accession":"0001047469-11-010093","form":"10-K"},"closingCapitalEmployed":{"value":54293744,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":53468037,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-09-30","filed":"2013-12-20","accession":"0001104659-13-091577","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":4122485,"tag":"Liabilities","unit":"USD","start":null,"end":"2010-09-30","filed":"2011-12-14","accession":"0001047469-11-010093","form":"10-K"},"closingCash":{"value":40916346,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-09-30","filed":"2013-12-20","accession":"0001104659-13-091577","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 2010-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2010-09-30","filed":"2011-12-14","accession":"0001047469-11-010093","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":748376,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2009-10-01","end":"2010-09-30","filed":"2012-12-14","accession":"0001047469-12-011253","form":"10-K"},"incomeTaxExpense":{"value":-109094,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-10-01","end":"2010-09-30","filed":"2012-12-14","accession":"0001047469-12-011253","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: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: No unambiguous matching annual USD fact; 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 2009-09-30

Calculation inputs: {"original":{"fcfTotal":{"value":4987034,"capex":{"accession":"0001047469-11-010093","end":"2009-09-30","filed":"2011-12-14","form":"10-K","start":"2008-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-11-010093","end":"2009-09-30","filed":"2011-12-14","form":"10-K","start":"2008-10-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":4877653,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-10-01","end":"2009-09-30","filed":"2011-12-14","accession":"0001047469-11-010093","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 2008-09-30"},"openingParentEquity":{"value":46804126,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2008-09-30","filed":"2011-12-14","accession":"0001047469-11-010093","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":35031932,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-09-30","filed":"2011-12-14","accession":"0001047469-11-010093","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 2008-09-30"},"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":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 2009-09-30"},"closingParentEquity":{"value":52398742,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-09-30","filed":"2012-12-14","accession":"0001047469-12-011253","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":35565694,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-09-30","filed":"2012-12-14","accession":"0001047469-12-011253","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 2009-09-30"},"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":5008661,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2008-10-01","end":"2009-09-30","filed":"2011-12-14","accession":"0001047469-11-010093","form":"10-K"},"incomeTaxExpense":{"value":234856,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-10-01","end":"2009-09-30","filed":"2011-12-14","accession":"0001047469-11-010093","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: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: No unambiguous matching annual USD fact; 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 2008-09-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-09-30

revenue: 84296889; operatingIncome: 20071990; netIncome: 15627660

revenue: 47198020; operatingIncome: 9661537; netIncome: 6998380

revenue: 34808513; operatingIncome: 7359048; netIncome: 6027755

revenue: 27740695; operatingIncome: 7215326; netIncome: 5523778

revenue: 23044796; operatingIncome: 3900979; netIncome: 5064902

revenue: 21595199; operatingIncome: 2745454; netIncome: 5064902

revenue: 17572589; operatingIncome: 1528744; netIncome: 1850296

revenue: 13850372; operatingIncome: -3711539; netIncome: -3653905

revenue: 16786674; operatingIncome: -77565; netIncome: 4568627

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: 2443187; netIncome: 1986801

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: -3620743; netIncome: -5866134

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: -142868; netIncome: No unambiguous matching annual USD fact

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: 1927465; netIncome: No unambiguous matching annual USD fact

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: 416512; netIncome: No unambiguous matching annual USD fact

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: 607907; netIncome: No unambiguous matching annual USD fact

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: 403467; netIncome: No unambiguous matching annual USD fact

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: 4877653; netIncome: No unambiguous matching annual USD fact