KOPIN CORP (KOPN)

revenue: 1530311; averageDilutedShares: 175149755; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 176903857

revenue: 1009987; averageDilutedShares: 132875913; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 156118014

revenue: 1887654; averageDilutedShares: 108976245; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 112251416

revenue: 1665282; averageDilutedShares: 91429106; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 92883524

revenue: 4419443; averageDilutedShares: 88831532; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 89988528

revenue: 40128000; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 85443378

revenue: 29519000; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 82536416

revenue: 24465000; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 74008811

revenue: 27841490; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 73058783

revenue: 22642566; averageDilutedShares: 64045675; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 64538686

revenue: 32054419; averageDilutedShares: 63465797; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 63977385

revenue: 31807465; averageDilutedShares: 62638675; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 63077715

revenue: 22897709; averageDilutedShares: 62347852; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 62560978

revenue: 34641860; averageDilutedShares: 63617680; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 63835508

revenue: 64658603; averageDilutedShares: 65234212; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 64361491

revenue: 58141632; averageDilutedShares: 66711501; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 64775234

revenue: 114654757; averageDilutedShares: 67457751; 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":-16975825,"capex":{"accession":"0001493152-26-016338","end":"2025-12-27","filed":"2026-04-13","form":"10-K","start":"2024-12-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001493152-26-016338","end":"2025-12-27","filed":"2026-04-13","form":"10-K","start":"2024-12-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1530311,"tag":"Revenues","unit":"USD","start":"2024-12-29","end":"2025-12-27","filed":"2026-04-13","accession":"0001493152-26-016338","form":"10-K"},"netIncome":{"value":2606549,"tag":"ProfitLoss","unit":"USD","start":"2024-12-29","end":"2025-12-27","filed":"2026-04-13","accession":"0001493152-26-016338","form":"10-K"},"operatingIncome":{"value":-9854135,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-12-29","end":"2025-12-27","filed":"2026-04-13","accession":"0001493152-26-016338","form":"10-K"},"openingAssets":{"value":70765766,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-04-13","accession":"0001493152-26-016338","form":"10-K"},"openingCurrentLiabilities":{"value":43943296,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-04-13","accession":"0001493152-26-016338","form":"10-K"},"openingCapitalEmployed":{"value":26822470,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":23281562,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-04-13","accession":"0001493152-26-016338","form":"10-K"},"openingTotalEquity":{"value":23281562,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-04-13","accession":"0001493152-26-016338","form":"10-K"},"openingCash":{"value":14160120,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-28","filed":"2025-04-17","accession":"0001641172-25-005135","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 2024-12-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-12-28","filed":"2026-04-13","accession":"0001493152-26-016338","form":"10-K"},"openingCommonEquity":{"value":23281562,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":108394257,"tag":"Assets","unit":"USD","start":null,"end":"2025-12-27","filed":"2026-04-13","accession":"0001493152-26-016338","form":"10-K"},"closingCurrentLiabilities":{"value":33988324,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-12-27","filed":"2026-04-13","accession":"0001493152-26-016338","form":"10-K"},"closingCapitalEmployed":{"value":74405933,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":64117163,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-27","filed":"2026-04-13","accession":"0001493152-26-016338","form":"10-K"},"closingTotalEquity":{"value":64117163,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-12-27","filed":"2026-04-13","accession":"0001493152-26-016338","form":"10-K"},"closingCash":{"value":36400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-12-27","filed":"2026-04-13","accession":"0001493152-26-016338","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 2025-12-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-12-27","filed":"2026-04-13","accession":"0001493152-26-016338","form":"10-K"},"closingCommonEquity":{"value":64117163,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":2549382,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-12-29","end":"2025-12-27","filed":"2026-04-13","accession":"0001493152-26-016338","form":"10-K"},"incomeTaxExpense":{"value":208000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-12-29","end":"2025-12-27","filed":"2026-04-13","accession":"0001493152-26-016338","form":"10-K"},"pretaxIncome":{"value":2814549,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-12-29","end":"2025-12-27","filed":"2026-04-13","accession":"0001493152-26-016338","form":"10-K"},"effectiveTaxRate":{"value":0.07390171569228321,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":-9125897.516836623,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":50614201.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":43699362.5,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -1109.3055594581754; cashConversion: -651.2758824023642; roce: -19.469110858145218

Calculation inputs: {"original":{"fcfTotal":{"value":-15041904,"capex":{"accession":"0001493152-26-016338","end":"2024-12-28","filed":"2026-04-13","form":"10-K","start":"2023-12-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001493152-26-016338","end":"2024-12-28","filed":"2026-04-13","form":"10-K","start":"2023-12-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1009987,"tag":"Revenues","unit":"USD","start":"2023-12-31","end":"2024-12-28","filed":"2026-04-13","accession":"0001493152-26-016338","form":"10-K"},"netIncome":{"value":-43877896,"tag":"ProfitLoss","unit":"USD","start":"2023-12-31","end":"2024-12-28","filed":"2026-04-13","accession":"0001493152-26-016338","form":"10-K"},"operatingIncome":{"value":-43108826,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-12-31","end":"2024-12-28","filed":"2026-04-13","accession":"0001493152-26-016338","form":"10-K"},"openingAssets":{"value":49312316,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-30","filed":"2025-04-17","accession":"0001641172-25-005135","form":"10-K"},"openingCurrentLiabilities":{"value":15878315,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-30","filed":"2025-04-17","accession":"0001641172-25-005135","form":"10-K"},"openingCapitalEmployed":{"value":33434001,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":29508895,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-30","filed":"2025-04-17","accession":"0001641172-25-005135","form":"10-K"},"openingTotalEquity":{"value":29508895,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-30","filed":"2026-04-13","accession":"0001493152-26-016338","form":"10-K"},"openingCash":{"value":5710685,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-30","filed":"2025-04-17","accession":"0001641172-25-005135","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 2023-12-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-12-30","filed":"2025-04-17","accession":"0001641172-25-005135","form":"10-K"},"openingCommonEquity":{"value":29508895,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":70765766,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-04-13","accession":"0001493152-26-016338","form":"10-K"},"closingCurrentLiabilities":{"value":43943296,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-04-13","accession":"0001493152-26-016338","form":"10-K"},"closingCapitalEmployed":{"value":26822470,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":23281562,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-04-13","accession":"0001493152-26-016338","form":"10-K"},"closingTotalEquity":{"value":23281562,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-04-13","accession":"0001493152-26-016338","form":"10-K"},"closingCash":{"value":14160120,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-28","filed":"2025-04-17","accession":"0001641172-25-005135","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 2024-12-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-12-28","filed":"2026-04-13","accession":"0001493152-26-016338","form":"10-K"},"closingCommonEquity":{"value":23281562,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-43877896,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-12-31","end":"2024-12-28","filed":"2026-04-13","accession":"0001493152-26-016338","form":"10-K"},"incomeTaxExpense":{"value":170000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-12-31","end":"2024-12-28","filed":"2026-04-13","accession":"0001493152-26-016338","form":"10-K"},"pretaxIncome":{"value":-43707896,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-12-31","end":"2024-12-28","filed":"2026-04-13","accession":"0001493152-26-016338","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":30128235.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":26395228.5,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -1489.316595164096; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -143.08446971612395

Calculation inputs: {"original":{"fcfTotal":{"value":-16210164,"capex":{"accession":"0001641172-25-005135","end":"2023-12-30","filed":"2025-04-17","form":"10-K","start":"2023-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001641172-25-005135","end":"2023-12-30","filed":"2025-04-17","form":"10-K","start":"2023-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1887654,"tag":"Revenues","unit":"USD","start":"2023-01-01","end":"2023-12-30","filed":"2025-04-17","accession":"0001641172-25-005135","form":"10-K"},"netIncome":{"value":-19748219,"tag":"ProfitLoss","unit":"USD","start":"2023-01-01","end":"2023-12-30","filed":"2025-04-17","accession":"0001641172-25-005135","form":"10-K"},"operatingIncome":{"value":-17177504,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-01-01","end":"2023-12-30","filed":"2025-04-17","accession":"0001641172-25-005135","form":"10-K"},"openingAssets":{"value":43752172,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-03-14","accession":"0001493152-24-009985","form":"10-K"},"openingCurrentLiabilities":{"value":14456632,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-03-14","accession":"0001493152-24-009985","form":"10-K"},"openingCapitalEmployed":{"value":29295540,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":24163297,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-03-14","accession":"0001493152-24-009985","form":"10-K"},"openingTotalEquity":{"value":23990615,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-31","filed":"2025-04-17","accession":"0001641172-25-005135","form":"10-K"},"openingCash":{"value":8258878,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-03-14","accession":"0001493152-24-009985","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 2022-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":49312316,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-30","filed":"2025-04-17","accession":"0001641172-25-005135","form":"10-K"},"closingCurrentLiabilities":{"value":15878315,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-30","filed":"2025-04-17","accession":"0001641172-25-005135","form":"10-K"},"closingCapitalEmployed":{"value":33434001,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":29508895,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-30","filed":"2025-04-17","accession":"0001641172-25-005135","form":"10-K"},"closingTotalEquity":{"value":29508895,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-30","filed":"2026-04-13","accession":"0001493152-26-016338","form":"10-K"},"closingCash":{"value":5710685,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-30","filed":"2025-04-17","accession":"0001641172-25-005135","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 2023-12-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-12-30","filed":"2025-04-17","accession":"0001641172-25-005135","form":"10-K"},"closingCommonEquity":{"value":29508895,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-19748219,"tag":"NetIncomeLoss","unit":"USD","start":"2023-01-01","end":"2023-12-30","filed":"2025-04-17","accession":"0001641172-25-005135","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":156000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-01-01","end":"2023-12-30","filed":"2025-04-17","accession":"0001641172-25-005135","form":"10-K"},"pretaxIncome":{"value":-19592219,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-01-01","end":"2023-12-30","filed":"2025-04-17","accession":"0001641172-25-005135","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":31364770.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -858.7465711406857; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -54.76687291558534

Calculation inputs: {"original":{"fcfTotal":{"value":-18519962,"capex":{"accession":"0001641172-25-005135","end":"2022-12-31","filed":"2025-04-17","form":"10-K","start":"2021-12-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001641172-25-005135","end":"2022-12-31","filed":"2025-04-17","form":"10-K","start":"2021-12-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1665282,"tag":"Revenues","unit":"USD","start":"2021-12-26","end":"2022-12-31","filed":"2025-04-17","accession":"0001641172-25-005135","form":"10-K"},"netIncome":{"value":-19326265,"tag":"ProfitLoss","unit":"USD","start":"2021-12-26","end":"2022-12-31","filed":"2025-04-17","accession":"0001641172-25-005135","form":"10-K"},"operatingIncome":{"value":-21790213,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-12-26","end":"2022-12-31","filed":"2025-04-17","accession":"0001641172-25-005135","form":"10-K"},"openingAssets":{"value":63007728,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-25","filed":"2023-03-14","accession":"0001493152-23-007614","form":"10-K"},"openingCurrentLiabilities":{"value":17533104,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-25","filed":"2023-03-14","accession":"0001493152-23-007614","form":"10-K"},"openingCapitalEmployed":{"value":45474624,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":39799191,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-25","filed":"2023-03-14","accession":"0001493152-23-007614","form":"10-K"},"openingTotalEquity":{"value":39626857,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-25","filed":"2025-04-17","accession":"0001641172-25-005135","form":"10-K"},"openingCash":{"value":26787931,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-25","filed":"2023-03-14","accession":"0001493152-23-007614","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 2021-12-25"},"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":43752172,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-03-14","accession":"0001493152-24-009985","form":"10-K"},"closingCurrentLiabilities":{"value":14456632,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-03-14","accession":"0001493152-24-009985","form":"10-K"},"closingCapitalEmployed":{"value":29295540,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":24163297,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-03-14","accession":"0001493152-24-009985","form":"10-K"},"closingTotalEquity":{"value":23990615,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-31","filed":"2025-04-17","accession":"0001641172-25-005135","form":"10-K"},"closingCash":{"value":8258878,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-03-14","accession":"0001493152-24-009985","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 2022-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-19325917,"tag":"NetIncomeLoss","unit":"USD","start":"2021-12-26","end":"2022-12-31","filed":"2025-04-17","accession":"0001641172-25-005135","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":144000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-12-26","end":"2022-12-31","filed":"2025-04-17","accession":"0001641172-25-005135","form":"10-K"},"pretaxIncome":{"value":-19182265,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-12-26","end":"2022-12-31","filed":"2025-04-17","accession":"0001641172-25-005135","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":37385082,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -1112.1216706840044; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -58.28585048977557

Calculation inputs: {"original":{"fcfTotal":{"value":-11781285,"capex":{"accession":"0001493152-24-009985","end":"2021-12-25","filed":"2024-03-14","form":"10-K","start":"2020-12-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001493152-24-009985","end":"2021-12-25","filed":"2024-03-14","form":"10-K","start":"2020-12-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4419443,"tag":"Revenues","unit":"USD","start":"2020-12-27","end":"2021-12-25","filed":"2024-03-14","accession":"0001493152-24-009985","form":"10-K"},"netIncome":{"value":-13468371,"tag":"ProfitLoss","unit":"USD","start":"2020-12-27","end":"2021-12-25","filed":"2024-03-14","accession":"0001493152-24-009985","form":"10-K"},"operatingIncome":{"value":-13775036,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-12-27","end":"2021-12-25","filed":"2024-03-14","accession":"0001493152-24-009985","form":"10-K"},"openingAssets":{"value":47549147,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-26","filed":"2022-03-14","accession":"0001493152-22-006784","form":"10-K"},"openingCurrentLiabilities":{"value":16882509,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-26","filed":"2022-03-14","accession":"0001493152-22-006784","form":"10-K"},"openingCapitalEmployed":{"value":30666638,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":28435431,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-26","filed":"2022-03-14","accession":"0001493152-22-006784","form":"10-K"},"openingTotalEquity":{"value":28298595,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-26","filed":"2024-03-14","accession":"0001493152-24-009985","form":"10-K"},"openingCash":{"value":17112869,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-26","filed":"2022-03-14","accession":"0001493152-22-006784","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 2020-12-26"},"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":63007728,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-25","filed":"2023-03-14","accession":"0001493152-23-007614","form":"10-K"},"closingCurrentLiabilities":{"value":17533104,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-25","filed":"2023-03-14","accession":"0001493152-23-007614","form":"10-K"},"closingCapitalEmployed":{"value":45474624,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":39799191,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-25","filed":"2023-03-14","accession":"0001493152-23-007614","form":"10-K"},"closingTotalEquity":{"value":39626857,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-25","filed":"2025-04-17","accession":"0001641172-25-005135","form":"10-K"},"closingCash":{"value":26787931,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-25","filed":"2023-03-14","accession":"0001493152-23-007614","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 2021-12-25"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-13432873,"tag":"NetIncomeLoss","unit":"USD","start":"2020-12-27","end":"2021-12-25","filed":"2024-03-14","accession":"0001493152-24-009985","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":129000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-12-27","end":"2021-12-25","filed":"2024-03-14","accession":"0001493152-24-009985","form":"10-K"},"pretaxIncome":{"value":-13339371,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-12-27","end":"2021-12-25","filed":"2024-03-14","accession":"0001493152-24-009985","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":38070631,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -266.57850321861827; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -36.182841308829374

Calculation inputs: {"original":{"fcfTotal":{"value":-4960019,"capex":{"accession":"0001493152-23-007614","end":"2020-12-26","filed":"2023-03-14","form":"10-K","start":"2019-12-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001493152-23-007614","end":"2020-12-26","filed":"2023-03-14","form":"10-K","start":"2019-12-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":40128000,"tag":"Revenues","unit":"USD","start":"2019-12-29","end":"2020-12-26","filed":"2023-03-14","accession":"0001493152-23-007614","form":"10-K"},"netIncome":{"value":-4530925,"tag":"ProfitLoss","unit":"USD","start":"2019-12-29","end":"2020-12-26","filed":"2023-03-14","accession":"0001493152-23-007614","form":"10-K"},"operatingIncome":{"value":-4763418,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-12-29","end":"2020-12-26","filed":"2023-03-14","accession":"0001493152-23-007614","form":"10-K"},"openingAssets":{"value":43046515,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-28","filed":"2021-03-05","accession":"0001493152-21-005466","form":"10-K"},"openingCurrentLiabilities":{"value":11309713,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-28","filed":"2021-03-05","accession":"0001493152-21-005466","form":"10-K"},"openingCapitalEmployed":{"value":31736802,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":28608635,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-28","filed":"2021-03-05","accession":"0001493152-21-005466","form":"10-K"},"openingTotalEquity":{"value":28591612,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-28","filed":"2023-03-14","accession":"0001493152-23-007614","form":"10-K"},"openingCash":{"value":6029247,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-28","filed":"2021-03-05","accession":"0001493152-21-005466","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 2019-12-28"},"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":47549147,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-26","filed":"2022-03-14","accession":"0001493152-22-006784","form":"10-K"},"closingCurrentLiabilities":{"value":16882509,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-26","filed":"2022-03-14","accession":"0001493152-22-006784","form":"10-K"},"closingCapitalEmployed":{"value":30666638,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":28435431,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-26","filed":"2022-03-14","accession":"0001493152-22-006784","form":"10-K"},"closingTotalEquity":{"value":28298595,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-26","filed":"2024-03-14","accession":"0001493152-24-009985","form":"10-K"},"closingCash":{"value":17112869,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-26","filed":"2022-03-14","accession":"0001493152-22-006784","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 2020-12-26"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-4411112,"tag":"NetIncomeLoss","unit":"USD","start":"2019-12-29","end":"2020-12-26","filed":"2023-03-14","accession":"0001493152-23-007614","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":129000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-12-29","end":"2020-12-26","filed":"2023-03-14","accession":"0001493152-23-007614","form":"10-K"},"pretaxIncome":{"value":-4401925,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-12-29","end":"2020-12-26","filed":"2023-03-14","accession":"0001493152-23-007614","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":31201720,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -12.360493919457735; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -15.266523768561477

Calculation inputs: {"original":{"fcfTotal":{"value":-21197040,"capex":{"accession":"0001493152-22-006784","end":"2019-12-28","filed":"2022-03-14","form":"10-K","start":"2018-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001493152-22-006784","end":"2019-12-28","filed":"2022-03-14","form":"10-K","start":"2018-12-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":29519000,"tag":"Revenues","unit":"USD","start":"2018-12-30","end":"2019-12-28","filed":"2022-03-14","accession":"0001493152-22-006784","form":"10-K"},"netIncome":{"value":-29374222,"tag":"ProfitLoss","unit":"USD","start":"2018-12-30","end":"2019-12-28","filed":"2022-03-14","accession":"0001493152-22-006784","form":"10-K"},"operatingIncome":{"value":-26379662,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-12-30","end":"2019-12-28","filed":"2022-03-14","accession":"0001493152-22-006784","form":"10-K"},"openingAssets":{"value":59549111,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-29","filed":"2020-03-11","accession":"0000771266-20-000008","form":"10-K"},"openingCurrentLiabilities":{"value":10367365,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-29","filed":"2020-03-11","accession":"0000771266-20-000008","form":"10-K"},"openingCapitalEmployed":{"value":49181746,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":47861874,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-29","filed":"2020-03-11","accession":"0000771266-20-000008","form":"10-K"},"openingTotalEquity":{"value":47712821,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-29","filed":"2022-03-14","accession":"0001493152-22-006784","form":"10-K"},"openingCash":{"value":14326347,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-29","filed":"2020-03-11","accession":"0000771266-20-000008","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 2018-12-29"},"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":43046515,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-28","filed":"2021-03-05","accession":"0001493152-21-005466","form":"10-K"},"closingCurrentLiabilities":{"value":11309713,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-28","filed":"2021-03-05","accession":"0001493152-21-005466","form":"10-K"},"closingCapitalEmployed":{"value":31736802,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":28608635,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-28","filed":"2021-03-05","accession":"0001493152-21-005466","form":"10-K"},"closingTotalEquity":{"value":28591612,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-28","filed":"2023-03-14","accession":"0001493152-23-007614","form":"10-K"},"closingCash":{"value":6029247,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-28","filed":"2021-03-05","accession":"0001493152-21-005466","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 2019-12-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-29506252,"tag":"NetIncomeLoss","unit":"USD","start":"2018-12-30","end":"2019-12-28","filed":"2022-03-14","accession":"0001493152-22-006784","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":108000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-12-30","end":"2019-12-28","filed":"2022-03-14","accession":"0001493152-22-006784","form":"10-K"},"pretaxIncome":{"value":-29266222,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-12-30","end":"2019-12-28","filed":"2022-03-14","accession":"0001493152-22-006784","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":40459274,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -71.80812358142214; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -65.2005322685721

Calculation inputs: {"original":{"fcfTotal":{"value":-29286913,"capex":{"accession":"0001493152-21-005466","end":"2018-12-29","filed":"2021-03-05","form":"10-K","start":"2017-12-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001493152-21-005466","end":"2018-12-29","filed":"2021-03-05","form":"10-K","start":"2017-12-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":24465000,"tag":"Revenues","unit":"USD","start":"2017-12-31","end":"2018-12-29","filed":"2021-03-05","accession":"0001493152-21-005466","form":"10-K"},"netIncome":{"value":-34482492,"tag":"ProfitLoss","unit":"USD","start":"2017-12-31","end":"2018-12-29","filed":"2021-03-05","accession":"0001493152-21-005466","form":"10-K"},"operatingIncome":{"value":-39966727,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-12-31","end":"2018-12-29","filed":"2021-03-05","accession":"0001493152-21-005466","form":"10-K"},"openingAssets":{"value":91322490,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-30","filed":"2019-11-07","accession":"0000771266-19-000102","form":"10-K/A"},"openingCurrentLiabilities":{"value":12103513,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-30","filed":"2019-11-07","accession":"0000771266-19-000102","form":"10-K/A"},"openingCapitalEmployed":{"value":79218977,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":76763186,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-30","filed":"2019-11-07","accession":"0000771266-19-000102","form":"10-K/A"},"openingTotalEquity":{"value":77379847,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-30","filed":"2021-03-05","accession":"0001493152-21-005466","form":"10-K"},"openingCash":{"value":24848227,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-30","filed":"2020-03-11","accession":"0000771266-20-000008","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 2017-12-30"},"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":59549111,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-29","filed":"2020-03-11","accession":"0000771266-20-000008","form":"10-K"},"closingCurrentLiabilities":{"value":10367365,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-29","filed":"2020-03-11","accession":"0000771266-20-000008","form":"10-K"},"closingCapitalEmployed":{"value":49181746,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":47861874,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-29","filed":"2020-03-11","accession":"0000771266-20-000008","form":"10-K"},"closingTotalEquity":{"value":47712821,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-29","filed":"2022-03-14","accession":"0001493152-22-006784","form":"10-K"},"closingCash":{"value":14326347,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-29","filed":"2020-03-11","accession":"0000771266-20-000008","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 2018-12-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-34533542,"tag":"NetIncomeLoss","unit":"USD","start":"2017-12-31","end":"2018-12-29","filed":"2021-03-05","accession":"0001493152-21-005466","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":30000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-12-31","end":"2018-12-29","filed":"2021-03-05","accession":"0001493152-21-005466","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":64200361.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -119.70943388514203; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -62.253118309933505

Calculation inputs: {"original":{"fcfTotal":{"value":-28707165,"capex":{"accession":"0000771266-20-000008","end":"2017-12-30","filed":"2020-03-11","form":"10-K","start":"2017-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000771266-20-000008","end":"2017-12-30","filed":"2020-03-11","form":"10-K","start":"2017-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":27841490,"tag":"Revenues","unit":"USD","start":"2017-01-01","end":"2017-12-30","filed":"2020-03-11","accession":"0000771266-20-000008","form":"10-K"},"netIncome":{"value":-25380115,"tag":"ProfitLoss","unit":"USD","start":"2017-01-01","end":"2017-12-30","filed":"2020-03-11","accession":"0000771266-20-000008","form":"10-K"},"operatingIncome":{"value":-30297973,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-01-01","end":"2017-12-30","filed":"2020-03-11","accession":"0000771266-20-000008","form":"10-K"},"openingAssets":{"value":87832272,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-03-23","accession":"0000771266-18-000012","form":"10-K"},"openingCurrentLiabilities":{"value":13365707,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-03-23","accession":"0000771266-18-000012","form":"10-K"},"openingCapitalEmployed":{"value":74466565,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":74077686,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-03-23","accession":"0000771266-18-000012","form":"10-K"},"openingTotalEquity":{"value":74219643,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-12-31","filed":"2020-03-11","accession":"0000771266-20-000008","form":"10-K"},"openingCash":{"value":15822495,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-31","filed":"2020-03-11","accession":"0000771266-20-000008","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 2016-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":91322490,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-30","filed":"2019-11-07","accession":"0000771266-19-000102","form":"10-K/A"},"closingCurrentLiabilities":{"value":12103513,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-30","filed":"2019-11-07","accession":"0000771266-19-000102","form":"10-K/A"},"closingCapitalEmployed":{"value":79218977,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":76763186,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-30","filed":"2019-11-07","accession":"0000771266-19-000102","form":"10-K/A"},"closingTotalEquity":{"value":77379847,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-30","filed":"2021-03-05","accession":"0001493152-21-005466","form":"10-K"},"closingCash":{"value":24848227,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-30","filed":"2020-03-11","accession":"0000771266-20-000008","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 2017-12-30"},"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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-25240482,"tag":"NetIncomeLoss","unit":"USD","start":"2017-01-01","end":"2017-12-30","filed":"2020-03-11","accession":"0000771266-20-000008","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2963000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-01-01","end":"2017-12-30","filed":"2020-03-11","accession":"0000771266-20-000008","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":76842771,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -103.10929838884341; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -39.42852737572412

Calculation inputs: {"original":{"fcfTotal":{"value":-26569592,"capex":{"accession":"0000771266-19-000102","end":"2016-12-31","filed":"2019-11-07","form":"10-K/A","start":"2015-12-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000771266-19-000102","end":"2016-12-31","filed":"2019-11-07","form":"10-K/A","start":"2015-12-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":22642566,"tag":"Revenues","unit":"USD","start":"2015-12-27","end":"2016-12-31","filed":"2019-11-07","accession":"0000771266-19-000102","form":"10-K/A"},"netIncome":{"value":-23031145,"tag":"ProfitLoss","unit":"USD","start":"2015-12-27","end":"2016-12-31","filed":"2019-11-07","accession":"0000771266-19-000102","form":"10-K/A"},"operatingIncome":{"value":-20472617,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-12-27","end":"2016-12-31","filed":"2019-11-07","accession":"0000771266-19-000102","form":"10-K/A"},"openingAssets":{"value":106060086,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-26","filed":"2017-03-23","accession":"0000771266-17-000016","form":"10-K"},"openingCurrentLiabilities":{"value":11276844,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-26","filed":"2017-03-23","accession":"0000771266-17-000016","form":"10-K"},"openingCapitalEmployed":{"value":94783242,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":94740875,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-12-26","filed":"2017-03-23","accession":"0000771266-17-000016","form":"10-K"},"openingTotalEquity":{"value":94484780,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-26","filed":"2019-11-07","accession":"0000771266-19-000102","form":"10-K/A"},"openingCash":{"value":19767889,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-26","filed":"2019-11-07","accession":"0000771266-19-000102","form":"10-K/A"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-12-26"},"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":87832272,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-03-23","accession":"0000771266-18-000012","form":"10-K"},"closingCurrentLiabilities":{"value":13365707,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-03-23","accession":"0000771266-18-000012","form":"10-K"},"closingCapitalEmployed":{"value":74466565,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":74077686,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-03-23","accession":"0000771266-18-000012","form":"10-K"},"closingTotalEquity":{"value":74219643,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-12-31","filed":"2020-03-11","accession":"0000771266-20-000008","form":"10-K"},"closingCash":{"value":15822495,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-31","filed":"2020-03-11","accession":"0000771266-20-000008","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 2016-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-23568717,"tag":"NetIncomeLoss","unit":"USD","start":"2015-12-27","end":"2016-12-31","filed":"2019-11-07","accession":"0000771266-19-000102","form":"10-K/A"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-3130000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-12-27","end":"2016-12-31","filed":"2019-11-07","accession":"0000771266-19-000102","form":"10-K/A"},"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":84624903.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -117.3435554963161; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -24.192189477651812

Calculation inputs: {"original":{"fcfTotal":{"value":-18042357,"capex":{"accession":"0000771266-18-000012","end":"2015-12-26","filed":"2018-03-23","form":"10-K","start":"2014-12-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000771266-18-000012","end":"2015-12-26","filed":"2018-03-23","form":"10-K","start":"2014-12-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":32054419,"tag":"Revenues","unit":"USD","start":"2014-12-28","end":"2015-12-26","filed":"2018-03-23","accession":"0000771266-18-000012","form":"10-K"},"netIncome":{"value":-14843067,"tag":"ProfitLoss","unit":"USD","start":"2014-12-28","end":"2015-12-26","filed":"2018-03-23","accession":"0000771266-18-000012","form":"10-K"},"operatingIncome":{"value":-25236400,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-12-28","end":"2015-12-26","filed":"2018-03-23","accession":"0000771266-18-000012","form":"10-K"},"openingAssets":{"value":122941414,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-27","filed":"2016-03-04","accession":"0000771266-16-000071","form":"10-K"},"openingCurrentLiabilities":{"value":13242924,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-27","filed":"2016-03-04","accession":"0000771266-16-000071","form":"10-K"},"openingCapitalEmployed":{"value":109698490,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":109846959,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-12-27","filed":"2016-03-04","accession":"0000771266-16-000071","form":"10-K"},"openingTotalEquity":{"value":109387303,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-12-27","filed":"2018-03-23","accession":"0000771266-18-000012","form":"10-K"},"openingCash":{"value":14635801,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-12-27","filed":"2017-03-23","accession":"0000771266-17-000016","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-12-27"},"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":106060086,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-26","filed":"2017-03-23","accession":"0000771266-17-000016","form":"10-K"},"closingCurrentLiabilities":{"value":11276844,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-26","filed":"2017-03-23","accession":"0000771266-17-000016","form":"10-K"},"closingCapitalEmployed":{"value":94783242,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":94740875,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-12-26","filed":"2017-03-23","accession":"0000771266-17-000016","form":"10-K"},"closingTotalEquity":{"value":94484780,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-26","filed":"2019-11-07","accession":"0000771266-19-000102","form":"10-K/A"},"closingCash":{"value":19767889,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-26","filed":"2019-11-07","accession":"0000771266-19-000102","form":"10-K/A"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-12-26"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-14693416,"tag":"NetIncomeLoss","unit":"USD","start":"2014-12-28","end":"2015-12-26","filed":"2018-03-23","accession":"0000771266-18-000012","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-25000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-12-28","end":"2015-12-26","filed":"2018-03-23","accession":"0000771266-18-000012","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":102240866,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -56.286644908460204; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -24.683280753901283

Calculation inputs: {"original":{"fcfTotal":{"value":-21094982,"capex":{"accession":"0000771266-17-000016","end":"2014-12-27","filed":"2017-03-23","form":"10-K","start":"2013-12-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000771266-17-000016","end":"2014-12-27","filed":"2017-03-23","form":"10-K","start":"2013-12-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":31807465,"tag":"Revenues","unit":"USD","start":"2013-12-29","end":"2014-12-27","filed":"2017-03-23","accession":"0000771266-17-000016","form":"10-K"},"netIncome":{"value":-28670789,"tag":"ProfitLoss","unit":"USD","start":"2013-12-29","end":"2014-12-27","filed":"2017-03-23","accession":"0000771266-17-000016","form":"10-K"},"operatingIncome":{"value":-28428725,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-12-29","end":"2014-12-27","filed":"2017-03-23","accession":"0000771266-17-000016","form":"10-K"},"openingAssets":{"value":146131723,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-28","filed":"2015-03-12","accession":"0000771266-15-000006","form":"10-K"},"openingCurrentLiabilities":{"value":11239102,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-28","filed":"2015-03-12","accession":"0000771266-15-000006","form":"10-K"},"openingCapitalEmployed":{"value":134892621,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":134553247,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-28","filed":"2015-03-12","accession":"0000771266-15-000006","form":"10-K"},"openingTotalEquity":{"value":134563186,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-12-28","filed":"2017-03-23","accession":"0000771266-17-000016","form":"10-K"},"openingCash":{"value":14635801,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-28","filed":"2018-03-23","accession":"0000771266-18-000012","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 2013-12-28"},"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":122941414,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-27","filed":"2016-03-04","accession":"0000771266-16-000071","form":"10-K"},"closingCurrentLiabilities":{"value":13242924,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-27","filed":"2016-03-04","accession":"0000771266-16-000071","form":"10-K"},"closingCapitalEmployed":{"value":109698490,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":109846959,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-12-27","filed":"2016-03-04","accession":"0000771266-16-000071","form":"10-K"},"closingTotalEquity":{"value":109387303,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-12-27","filed":"2018-03-23","accession":"0000771266-18-000012","form":"10-K"},"closingCash":{"value":14635801,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-12-27","filed":"2017-03-23","accession":"0000771266-17-000016","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-12-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-28212044,"tag":"NetIncomeLoss","unit":"USD","start":"2013-12-29","end":"2014-12-27","filed":"2017-03-23","accession":"0000771266-17-000016","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-180000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-12-29","end":"2014-12-27","filed":"2017-03-23","accession":"0000771266-17-000016","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":122295555.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -66.32085266776211; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -23.245918368636055

Calculation inputs: {"original":{"fcfTotal":{"value":-19641948,"capex":{"accession":"0000771266-16-000071","end":"2013-12-28","filed":"2016-03-04","form":"10-K","start":"2012-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000771266-16-000071","end":"2013-12-28","filed":"2016-03-04","form":"10-K","start":"2012-12-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":22897709,"tag":"Revenues","unit":"USD","start":"2012-12-30","end":"2013-12-28","filed":"2016-03-04","accession":"0000771266-16-000071","form":"10-K"},"netIncome":{"value":-5606016,"tag":"ProfitLoss","unit":"USD","start":"2012-12-30","end":"2013-12-28","filed":"2016-03-04","accession":"0000771266-16-000071","form":"10-K"},"operatingIncome":{"value":35900000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-12-30","end":"2013-12-28","filed":"2017-03-23","accession":"0000771266-17-000016","form":"10-K"},"openingAssets":{"value":176208802,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-29","filed":"2014-03-17","accession":"0000771266-14-000007","form":"10-K"},"openingCurrentLiabilities":{"value":20176436,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-29","filed":"2014-03-17","accession":"0000771266-14-000007","form":"10-K"},"openingCapitalEmployed":{"value":156032366,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":148733680,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-12-29","filed":"2014-03-17","accession":"0000771266-14-000007","form":"10-K"},"openingTotalEquity":{"value":155085910,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-12-29","filed":"2016-03-04","accession":"0000771266-16-000071","form":"10-K"},"openingCash":{"value":16756666,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-29","filed":"2016-03-04","accession":"0000771266-16-000071","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 2012-12-29"},"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":146131723,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-28","filed":"2015-03-12","accession":"0000771266-15-000006","form":"10-K"},"closingCurrentLiabilities":{"value":11239102,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-28","filed":"2015-03-12","accession":"0000771266-15-000006","form":"10-K"},"closingCapitalEmployed":{"value":134892621,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":134553247,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-28","filed":"2015-03-12","accession":"0000771266-15-000006","form":"10-K"},"closingTotalEquity":{"value":134563186,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-12-28","filed":"2017-03-23","accession":"0000771266-17-000016","form":"10-K"},"closingCash":{"value":14635801,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-28","filed":"2018-03-23","accession":"0000771266-18-000012","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 2013-12-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-4709616,"tag":"NetIncomeLoss","unit":"USD","start":"2012-12-30","end":"2013-12-28","filed":"2016-03-04","accession":"0000771266-16-000071","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-12933000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-12-30","end":"2013-12-28","filed":"2016-03-04","accession":"0000771266-16-000071","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":145462493.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -85.78128056392018; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 24.679901420774147

Calculation inputs: {"original":{"fcfTotal":{"value":-6043766,"capex":{"accession":"0000771266-15-000006","end":"2012-12-29","filed":"2015-03-12","form":"10-K","start":"2012-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000771266-15-000006","end":"2012-12-29","filed":"2015-03-12","form":"10-K","start":"2012-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":34641860,"tag":"Revenues","unit":"USD","start":"2012-01-01","end":"2012-12-29","filed":"2015-03-12","accession":"0000771266-15-000006","form":"10-K"},"netIncome":{"value":-18994272,"tag":"ProfitLoss","unit":"USD","start":"2012-01-01","end":"2012-12-29","filed":"2015-03-12","accession":"0000771266-15-000006","form":"10-K"},"operatingIncome":{"value":-20570894,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-01-01","end":"2012-12-29","filed":"2015-03-12","accession":"0000771266-15-000006","form":"10-K"},"openingAssets":{"value":193872216,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-03-18","accession":"0000771266-13-000006","form":"10-K"},"openingCurrentLiabilities":{"value":22479790,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-03-18","accession":"0000771266-13-000006","form":"10-K"},"openingCapitalEmployed":{"value":171392426,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":164961333,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-03-18","accession":"0000771266-13-000006","form":"10-K"},"openingTotalEquity":{"value":170096756,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-12-31","filed":"2014-03-17","accession":"0000771266-14-000007","form":"10-K"},"openingCash":{"value":27135387,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-31","filed":"2016-03-04","accession":"0000771266-16-000071","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 2011-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":176208802,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-29","filed":"2014-03-17","accession":"0000771266-14-000007","form":"10-K"},"closingCurrentLiabilities":{"value":20176436,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-29","filed":"2014-03-17","accession":"0000771266-14-000007","form":"10-K"},"closingCapitalEmployed":{"value":156032366,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":148733680,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-12-29","filed":"2014-03-17","accession":"0000771266-14-000007","form":"10-K"},"closingTotalEquity":{"value":155085910,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-12-29","filed":"2016-03-04","accession":"0000771266-16-000071","form":"10-K"},"closingCash":{"value":16756666,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-29","filed":"2016-03-04","accession":"0000771266-16-000071","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 2012-12-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-18361930,"tag":"NetIncomeLoss","unit":"USD","start":"2012-01-01","end":"2012-12-29","filed":"2015-03-12","accession":"0000771266-15-000006","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1099000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-01-01","end":"2012-12-29","filed":"2015-03-12","accession":"0000771266-15-000006","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":163712396,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -17.44642464348046; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -12.565263536916287

Calculation inputs: {"original":{"fcfTotal":{"value":12119730,"capex":{"accession":"0000771266-14-000007","end":"2011-12-31","filed":"2014-03-17","form":"10-K","start":"2010-12-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000771266-14-000007","end":"2011-12-31","filed":"2014-03-17","form":"10-K","start":"2010-12-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":64658603,"tag":"Revenues","unit":"USD","start":"2010-12-26","end":"2011-12-31","filed":"2014-03-17","accession":"0000771266-14-000007","form":"10-K"},"netIncome":{"value":3684571,"tag":"ProfitLoss","unit":"USD","start":"2010-12-26","end":"2011-12-31","filed":"2014-03-17","accession":"0000771266-14-000007","form":"10-K"},"operatingIncome":{"value":-7549903,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-12-26","end":"2011-12-31","filed":"2014-03-17","accession":"0000771266-14-000007","form":"10-K"},"openingAssets":{"value":192096398,"tag":"Assets","unit":"USD","start":null,"end":"2010-12-25","filed":"2012-03-15","accession":"0001193125-12-117581","form":"10-K"},"openingCurrentLiabilities":{"value":20526406,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-12-25","filed":"2012-03-15","accession":"0001193125-12-117581","form":"10-K"},"openingCapitalEmployed":{"value":171569992,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":165835919,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-12-25","filed":"2012-03-15","accession":"0001193125-12-117581","form":"10-K"},"openingTotalEquity":{"value":170509123,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-12-25","filed":"2013-03-18","accession":"0000771266-13-000006","form":"10-K"},"openingCash":{"value":49834547,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-12-25","filed":"2013-03-18","accession":"0000771266-13-000006","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-12-25"},"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":193872216,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-03-18","accession":"0000771266-13-000006","form":"10-K"},"closingCurrentLiabilities":{"value":22479790,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-03-18","accession":"0000771266-13-000006","form":"10-K"},"closingCapitalEmployed":{"value":171392426,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":164961333,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-03-18","accession":"0000771266-13-000006","form":"10-K"},"closingTotalEquity":{"value":170096756,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-12-31","filed":"2014-03-17","accession":"0000771266-14-000007","form":"10-K"},"closingCash":{"value":27135387,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-31","filed":"2016-03-04","accession":"0000771266-16-000071","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 2011-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":3079364,"tag":"NetIncomeLoss","unit":"USD","start":"2010-12-26","end":"2011-12-31","filed":"2014-03-17","accession":"0000771266-14-000007","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":0,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-12-26","end":"2011-12-31","filed":"2014-03-17","accession":"0000771266-14-000007","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":171481209,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 18.744187838391746; cashConversion: 328.9319163614977; roce: -4.402758205419464

Calculation inputs: {"original":{"fcfTotal":{"value":-1916482,"capex":{"accession":"0000771266-13-000006","end":"2010-12-25","filed":"2013-03-18","form":"10-K","start":"2009-12-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000771266-13-000006","end":"2010-12-25","filed":"2013-03-18","form":"10-K","start":"2009-12-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":58141632,"tag":"Revenues","unit":"USD","start":"2009-12-27","end":"2010-12-25","filed":"2013-03-18","accession":"0000771266-13-000006","form":"10-K"},"netIncome":{"value":8839546,"tag":"ProfitLoss","unit":"USD","start":"2009-12-27","end":"2010-12-25","filed":"2013-03-18","accession":"0000771266-13-000006","form":"10-K"},"operatingIncome":{"value":-2924519,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-12-27","end":"2010-12-25","filed":"2013-03-18","accession":"0000771266-13-000006","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-12-26"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":170096756,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-12-26","filed":"2015-03-12","accession":"0000771266-15-000006","form":"10-K"},"openingCash":{"value":49834547,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-12-26","filed":"2014-03-17","accession":"0000771266-14-000007","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 2009-12-26"},"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":192096398,"tag":"Assets","unit":"USD","start":null,"end":"2010-12-25","filed":"2012-03-15","accession":"0001193125-12-117581","form":"10-K"},"closingCurrentLiabilities":{"value":20526406,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-12-25","filed":"2012-03-15","accession":"0001193125-12-117581","form":"10-K"},"closingCapitalEmployed":{"value":171569992,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":165835919,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-12-25","filed":"2012-03-15","accession":"0001193125-12-117581","form":"10-K"},"closingTotalEquity":{"value":170509123,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-12-25","filed":"2013-03-18","accession":"0000771266-13-000006","form":"10-K"},"closingCash":{"value":49834547,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-12-25","filed":"2013-03-18","accession":"0000771266-13-000006","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 2010-12-25"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":8829321,"tag":"NetIncomeLoss","unit":"USD","start":"2009-12-27","end":"2010-12-25","filed":"2013-03-18","accession":"0000771266-13-000006","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-54000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-12-27","end":"2010-12-25","filed":"2013-03-18","accession":"0000771266-13-000006","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -3.296230143660226; cashConversion: -21.68077410310439; 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 2009-12-26

Calculation inputs: {"original":{"fcfTotal":{"value":19672529,"capex":{"accession":"0001193125-12-117581","end":"2009-12-26","filed":"2012-03-15","form":"10-K","start":"2008-12-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-12-117581","end":"2009-12-26","filed":"2012-03-15","form":"10-K","start":"2008-12-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":114654757,"tag":"Revenues","unit":"USD","start":"2008-12-28","end":"2009-12-26","filed":"2012-03-15","accession":"0001193125-12-117581","form":"10-K"},"netIncome":{"value":19270153,"tag":"ProfitLoss","unit":"USD","start":"2008-12-28","end":"2009-12-26","filed":"2012-03-15","accession":"0001193125-12-117581","form":"10-K"},"operatingIncome":{"value":10388547,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-12-28","end":"2009-12-26","filed":"2012-03-15","accession":"0001193125-12-117581","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 2008-12-27"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":141394455,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2008-12-27","filed":"2012-03-15","accession":"0001193125-12-117581","form":"10-K"},"openingCash":{"value":57949449,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-12-27","filed":"2012-03-15","accession":"0001193125-12-117581","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 2008-12-27"},"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 2009-12-26"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":170096756,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-12-26","filed":"2015-03-12","accession":"0000771266-15-000006","form":"10-K"},"closingCash":{"value":49834547,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-12-26","filed":"2014-03-17","accession":"0000771266-14-000007","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 2009-12-26"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":19443370,"tag":"NetIncomeLoss","unit":"USD","start":"2008-12-28","end":"2009-12-26","filed":"2012-03-15","accession":"0001193125-12-117581","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":690200,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-12-28","end":"2009-12-26","filed":"2012-03-15","accession":"0001193125-12-117581","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: 17.158057384396184; cashConversion: 102.08807890627543; 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 2008-12-27; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-12-26

revenue: 1530311; operatingIncome: -9854135; netIncome: 2606549

revenue: 1009987; operatingIncome: -43108826; netIncome: -43877896

revenue: 1887654; operatingIncome: -17177504; netIncome: -19748219

revenue: 1665282; operatingIncome: -21790213; netIncome: -19326265

revenue: 4419443; operatingIncome: -13775036; netIncome: -13468371

revenue: 40128000; operatingIncome: -4763418; netIncome: -4530925

revenue: 29519000; operatingIncome: -26379662; netIncome: -29374222

revenue: 24465000; operatingIncome: -39966727; netIncome: -34482492

revenue: 27841490; operatingIncome: -30297973; netIncome: -25380115

revenue: 22642566; operatingIncome: -20472617; netIncome: -23031145

revenue: 32054419; operatingIncome: -25236400; netIncome: -14843067

revenue: 31807465; operatingIncome: -28428725; netIncome: -28670789

revenue: 22897709; operatingIncome: 35900000; netIncome: -5606016

revenue: 34641860; operatingIncome: -20570894; netIncome: -18994272

revenue: 64658603; operatingIncome: -7549903; netIncome: 3684571

revenue: 58141632; operatingIncome: -2924519; netIncome: 8839546

revenue: 114654757; operatingIncome: 10388547; netIncome: 19270153