KEY TRONIC CORP (KTCC)

revenue: 386667000; averageDilutedShares: 10837000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10859000

revenue: 467871000; averageDilutedShares: 10762000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10762000

revenue: 566942000; averageDilutedShares: 10762000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10762000

revenue: 605315000; averageDilutedShares: 10938000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10762000

revenue: 544177000; averageDilutedShares: 11063000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10762000

revenue: 518698000; averageDilutedShares: 11046000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10762000

revenue: 449480000; averageDilutedShares: 10816000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10760000

revenue: 464044000; averageDilutedShares: 10760000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10760000

revenue: 446322000; averageDilutedShares: 10760000; totalDebt: 35084000; periodEndShares: 10760000

revenue: 467797000; averageDilutedShares: 10917000; totalDebt: 43068000; periodEndShares: 10760000

revenue: 484965000; averageDilutedShares: 11278000; totalDebt: 44323000; periodEndShares: 10725000

revenue: 433997000; averageDilutedShares: 11286000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10706000

revenue: 305394000; averageDilutedShares: 11358000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10547000

revenue: 361033000; averageDilutedShares: 11252000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10502000

revenue: 346475000; averageDilutedShares: 10838000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10481000

revenue: 253846000; averageDilutedShares: 10407000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10399000

revenue: 199620000; averageDilutedShares: 10191000; 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":-1927000,"capex":{"accession":"0000719733-26-000033","end":"2026-06-27","filed":"2026-09-24","form":"10-K","start":"2025-06-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000719733-26-000033","end":"2026-06-27","filed":"2026-09-24","form":"10-K","start":"2025-06-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":386667000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-06-29","end":"2026-06-27","filed":"2026-09-24","accession":"0000719733-26-000033","form":"10-K"},"netIncome":{"value":-47793000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-06-29","end":"2026-06-27","filed":"2026-09-24","accession":"0000719733-26-000033","form":"10-K"},"operatingIncome":{"value":-14716000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-06-29","end":"2026-06-27","filed":"2026-09-24","accession":"0000719733-26-000033","form":"10-K"},"openingAssets":{"value":315874000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-28","filed":"2026-09-24","accession":"0000719733-26-000033","form":"10-K"},"openingCurrentLiabilities":{"value":91991000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-28","filed":"2026-09-24","accession":"0000719733-26-000033","form":"10-K"},"openingCapitalEmployed":{"value":223883000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":117134000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-28","filed":"2026-09-24","accession":"0000719733-26-000033","form":"10-K"},"openingTotalEquity":{"value":117134000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":198740000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-06-28","filed":"2026-09-24","accession":"0000719733-26-000033","form":"10-K"},"openingCash":{"value":1384000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-06-28","filed":"2026-09-24","accession":"0000719733-26-000033","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-06-28"},"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":299766000,"tag":"Assets","unit":"USD","start":null,"end":"2026-06-27","filed":"2026-09-24","accession":"0000719733-26-000033","form":"10-K"},"closingCurrentLiabilities":{"value":106492000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-06-27","filed":"2026-09-24","accession":"0000719733-26-000033","form":"10-K"},"closingCapitalEmployed":{"value":193274000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":69183000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-06-27","filed":"2026-09-24","accession":"0000719733-26-000033","form":"10-K"},"closingTotalEquity":{"value":69183000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":230583000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-06-27","filed":"2026-09-24","accession":"0000719733-26-000033","form":"10-K"},"closingCash":{"value":584000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-06-27","filed":"2026-09-24","accession":"0000719733-26-000033","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2026-06-27"},"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":-47793000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-06-29","end":"2026-06-27","filed":"2026-09-24","accession":"0000719733-26-000033","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":23003000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-06-29","end":"2026-06-27","filed":"2026-09-24","accession":"0000719733-26-000033","form":"10-K"},"pretaxIncome":{"value":-24790000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-06-29","end":"2026-06-27","filed":"2026-09-24","accession":"0000719733-26-000033","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":208578500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.4983616393434144; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -7.055377232073296

Calculation inputs: {"original":{"fcfTotal":{"value":14834000,"capex":{"accession":"0000719733-26-000033","end":"2025-06-28","filed":"2026-09-24","form":"10-K","start":"2024-06-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000719733-26-000033","end":"2025-06-28","filed":"2026-09-24","form":"10-K","start":"2024-06-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":467871000,"tag":"Revenues","unit":"USD","start":"2024-06-30","end":"2025-06-28","filed":"2025-09-17","accession":"0000719733-25-000086","form":"10-K"},"netIncome":{"value":-8318000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-06-30","end":"2025-06-28","filed":"2026-09-24","accession":"0000719733-26-000033","form":"10-K"},"operatingIncome":{"value":562000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-06-30","end":"2025-06-28","filed":"2026-09-24","accession":"0000719733-26-000033","form":"10-K"},"openingAssets":{"value":355343000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-29","filed":"2025-09-17","accession":"0000719733-25-000086","form":"10-K"},"openingCurrentLiabilities":{"value":104176000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-29","filed":"2025-09-17","accession":"0000719733-25-000086","form":"10-K"},"openingCapitalEmployed":{"value":251167000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":123990000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-29","filed":"2026-09-24","accession":"0000719733-26-000033","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":231353000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-06-29","filed":"2025-09-17","accession":"0000719733-25-000086","form":"10-K"},"openingCash":{"value":4752000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-06-29","filed":"2025-09-17","accession":"0000719733-25-000086","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 2024-06-29"},"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":315874000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-28","filed":"2026-09-24","accession":"0000719733-26-000033","form":"10-K"},"closingCurrentLiabilities":{"value":91991000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-28","filed":"2026-09-24","accession":"0000719733-26-000033","form":"10-K"},"closingCapitalEmployed":{"value":223883000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":117134000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-28","filed":"2026-09-24","accession":"0000719733-26-000033","form":"10-K"},"closingTotalEquity":{"value":117134000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":198740000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-06-28","filed":"2026-09-24","accession":"0000719733-26-000033","form":"10-K"},"closingCash":{"value":1384000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-06-28","filed":"2026-09-24","accession":"0000719733-26-000033","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 2025-06-28"},"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":-8318000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-06-30","end":"2025-06-28","filed":"2026-09-24","accession":"0000719733-26-000033","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-3643000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-06-30","end":"2025-06-28","filed":"2026-09-24","accession":"0000719733-26-000033","form":"10-K"},"pretaxIncome":{"value":-11961000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-06-30","end":"2025-06-28","filed":"2026-09-24","accession":"0000719733-26-000033","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":237525000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":14834000,"capex":{"accession":"0000719733-26-000033","end":"2025-06-28","filed":"2026-09-24","form":"10-K","start":"2024-06-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000719733-26-000033","end":"2025-06-28","filed":"2026-09-24","form":"10-K","start":"2024-06-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":467871000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-06-30","end":"2025-06-28","filed":"2026-09-24","accession":"0000719733-26-000033","form":"10-K"}}}}; fcfMargin: 3.1705320483637585; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 0.2366066729817914

Calculation inputs: {"original":{"fcfTotal":{"value":9818000,"capex":{"accession":"0000719733-25-000086","end":"2024-06-29","filed":"2025-09-17","form":"10-K","start":"2023-07-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000719733-25-000086","end":"2024-06-29","filed":"2025-09-17","form":"10-K","start":"2023-07-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":566942000,"tag":"Revenues","unit":"USD","start":"2023-07-02","end":"2024-06-29","filed":"2025-09-17","accession":"0000719733-25-000086","form":"10-K"},"netIncome":{"value":-2787000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-07-02","end":"2024-06-29","filed":"2025-09-17","accession":"0000719733-25-000086","form":"10-K"},"operatingIncome":{"value":6758000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-07-02","end":"2024-06-29","filed":"2025-09-17","accession":"0000719733-25-000086","form":"10-K"},"openingAssets":{"value":418272000,"tag":"Assets","unit":"USD","start":null,"end":"2023-07-01","filed":"2024-10-15","accession":"0000719733-24-000113","form":"10-K"},"openingCurrentLiabilities":{"value":151966000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-07-01","filed":"2024-10-15","accession":"0000719733-24-000113","form":"10-K"},"openingCapitalEmployed":{"value":266306000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":130617000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-07-01","filed":"2025-09-17","accession":"0000719733-25-000086","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":287655000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-07-01","filed":"2024-10-15","accession":"0000719733-24-000113","form":"10-K"},"openingCash":{"value":3603000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-07-01","filed":"2024-10-15","accession":"0000719733-24-000113","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 2023-07-01"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":355343000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-29","filed":"2025-09-17","accession":"0000719733-25-000086","form":"10-K"},"closingCurrentLiabilities":{"value":104176000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-29","filed":"2025-09-17","accession":"0000719733-25-000086","form":"10-K"},"closingCapitalEmployed":{"value":251167000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":123990000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-29","filed":"2026-09-24","accession":"0000719733-26-000033","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":231353000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-06-29","filed":"2025-09-17","accession":"0000719733-25-000086","form":"10-K"},"closingCash":{"value":4752000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-06-29","filed":"2025-09-17","accession":"0000719733-25-000086","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 2024-06-29"},"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":-2787000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-07-02","end":"2024-06-29","filed":"2025-09-17","accession":"0000719733-25-000086","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-2400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-07-02","end":"2024-06-29","filed":"2025-09-17","accession":"0000719733-25-000086","form":"10-K"},"pretaxIncome":{"value":-5187000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-07-02","end":"2024-06-29","filed":"2025-09-17","accession":"0000719733-25-000086","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":258736500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.731746810079338; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 2.6119237138942513

Calculation inputs: {"original":{"fcfTotal":{"value":-21082000,"capex":{"accession":"0000719733-24-000113","end":"2023-07-01","filed":"2024-10-15","form":"10-K","start":"2022-07-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000719733-24-000113","end":"2023-07-01","filed":"2024-10-15","form":"10-K","start":"2022-07-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":605315000,"tag":"Revenues","unit":"USD","start":"2022-07-03","end":"2023-07-01","filed":"2024-10-15","accession":"0000719733-24-000113","form":"10-K"},"netIncome":{"value":5157000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-07-03","end":"2023-07-01","filed":"2024-10-15","accession":"0000719733-24-000113","form":"10-K"},"operatingIncome":{"value":16323000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-07-03","end":"2023-07-01","filed":"2024-10-15","accession":"0000719733-24-000113","form":"10-K"},"openingAssets":{"value":406923000,"tag":"Assets","unit":"USD","start":null,"end":"2022-07-02","filed":"2024-10-15","accession":"0000719733-24-000113","form":"10-K"},"openingCurrentLiabilities":{"value":163667000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-07-02","filed":"2024-10-15","accession":"0000719733-24-000113","form":"10-K"},"openingCapitalEmployed":{"value":243256000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":124878000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-07-02","filed":"2024-10-15","accession":"0000719733-24-000113","form":"10-K"},"openingTotalEquity":{"value":124878000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":282045000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-07-02","filed":"2024-10-15","accession":"0000719733-24-000113","form":"10-K"},"openingCash":{"value":1707000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-07-02","filed":"2024-10-15","accession":"0000719733-24-000113","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 2022-07-02"},"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":418272000,"tag":"Assets","unit":"USD","start":null,"end":"2023-07-01","filed":"2024-10-15","accession":"0000719733-24-000113","form":"10-K"},"closingCurrentLiabilities":{"value":151966000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-07-01","filed":"2024-10-15","accession":"0000719733-24-000113","form":"10-K"},"closingCapitalEmployed":{"value":266306000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":130617000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-07-01","filed":"2025-09-17","accession":"0000719733-25-000086","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":287655000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-07-01","filed":"2024-10-15","accession":"0000719733-24-000113","form":"10-K"},"closingCash":{"value":3603000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-07-01","filed":"2024-10-15","accession":"0000719733-24-000113","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 2023-07-01"},"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":5157000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-07-03","end":"2023-07-01","filed":"2024-10-15","accession":"0000719733-24-000113","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1143000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-07-03","end":"2023-07-01","filed":"2024-10-15","accession":"0000719733-24-000113","form":"10-K"},"pretaxIncome":{"value":6300000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-07-03","end":"2023-07-01","filed":"2024-10-15","accession":"0000719733-24-000113","form":"10-K"},"effectiveTaxRate":{"value":0.18142857142857144,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":13361541.428571427,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":254781000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -3.4828147328250583; cashConversion: -408.80356796587165; roce: 6.406678676981407

Calculation inputs: {"original":{"fcfTotal":{"value":-11720000,"capex":{"accession":"0000719733-24-000113","end":"2022-07-02","filed":"2024-10-15","form":"10-K","start":"2021-07-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000719733-24-000113","end":"2022-07-02","filed":"2024-10-15","form":"10-K","start":"2021-07-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":544177000,"tag":"Revenues","unit":"USD","start":"2021-07-04","end":"2022-07-02","filed":"2024-10-15","accession":"0000719733-24-000113","form":"10-K"},"netIncome":{"value":3377000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-07-04","end":"2022-07-02","filed":"2024-10-15","accession":"0000719733-24-000113","form":"10-K"},"operatingIncome":{"value":8795000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-07-04","end":"2022-07-02","filed":"2024-10-15","accession":"0000719733-24-000113","form":"10-K"},"openingAssets":{"value":361846000,"tag":"Assets","unit":"USD","start":null,"end":"2021-07-03","filed":"2022-09-14","accession":"0000719733-22-000063","form":"10-K"},"openingCurrentLiabilities":{"value":126705000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-07-03","filed":"2022-09-14","accession":"0000719733-22-000063","form":"10-K"},"openingCapitalEmployed":{"value":235141000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":123705000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-07-03","filed":"2024-10-15","accession":"0000719733-24-000113","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":238141000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-07-03","filed":"2022-09-14","accession":"0000719733-22-000063","form":"10-K"},"openingCash":{"value":3473000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-07-03","filed":"2022-09-14","accession":"0000719733-22-000063","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 2021-07-03"},"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":406923000,"tag":"Assets","unit":"USD","start":null,"end":"2022-07-02","filed":"2024-10-15","accession":"0000719733-24-000113","form":"10-K"},"closingCurrentLiabilities":{"value":163667000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-07-02","filed":"2024-10-15","accession":"0000719733-24-000113","form":"10-K"},"closingCapitalEmployed":{"value":243256000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":124878000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-07-02","filed":"2024-10-15","accession":"0000719733-24-000113","form":"10-K"},"closingTotalEquity":{"value":124878000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":282045000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-07-02","filed":"2024-10-15","accession":"0000719733-24-000113","form":"10-K"},"closingCash":{"value":1707000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-07-02","filed":"2024-10-15","accession":"0000719733-24-000113","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 2022-07-02"},"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":3377000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-07-04","end":"2022-07-02","filed":"2024-10-15","accession":"0000719733-24-000113","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":314000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-07-04","end":"2022-07-02","filed":"2024-10-15","accession":"0000719733-24-000113","form":"10-K"},"pretaxIncome":{"value":3691000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-07-04","end":"2022-07-02","filed":"2024-10-15","accession":"0000719733-24-000113","form":"10-K"},"effectiveTaxRate":{"value":0.08507179626117584,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":8046793.551882959,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":239198500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -2.1537110168198947; cashConversion: -347.0535978679301; roce: 3.676862522131201

Calculation inputs: {"original":{"fcfTotal":{"value":-25654000,"capex":{"accession":"0000719733-22-000063","end":"2021-07-03","filed":"2022-09-14","form":"10-K","start":"2020-06-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000719733-22-000063","end":"2021-07-03","filed":"2022-09-14","form":"10-K","start":"2020-06-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":518698000,"tag":"Revenues","unit":"USD","start":"2020-06-28","end":"2021-07-03","filed":"2022-09-14","accession":"0000719733-22-000063","form":"10-K"},"netIncome":{"value":4341000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-06-28","end":"2021-07-03","filed":"2022-09-14","accession":"0000719733-22-000063","form":"10-K"},"operatingIncome":{"value":9526000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-06-28","end":"2021-07-03","filed":"2022-09-14","accession":"0000719733-22-000063","form":"10-K"},"openingAssets":{"value":304861000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-27","filed":"2021-09-16","accession":"0000719733-21-000106","form":"10-K"},"openingCurrentLiabilities":{"value":112219000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-27","filed":"2021-09-16","accession":"0000719733-21-000106","form":"10-K"},"openingCapitalEmployed":{"value":192642000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":115557000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-27","filed":"2022-09-14","accession":"0000719733-22-000063","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":189304000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-06-27","filed":"2021-09-16","accession":"0000719733-21-000106","form":"10-K"},"openingCash":{"value":553000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-27","filed":"2022-09-14","accession":"0000719733-22-000063","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 2020-06-27"},"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":361846000,"tag":"Assets","unit":"USD","start":null,"end":"2021-07-03","filed":"2022-09-14","accession":"0000719733-22-000063","form":"10-K"},"closingCurrentLiabilities":{"value":126705000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-07-03","filed":"2022-09-14","accession":"0000719733-22-000063","form":"10-K"},"closingCapitalEmployed":{"value":235141000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":123705000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-07-03","filed":"2024-10-15","accession":"0000719733-24-000113","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":238141000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-07-03","filed":"2022-09-14","accession":"0000719733-22-000063","form":"10-K"},"closingCash":{"value":3473000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-07-03","filed":"2022-09-14","accession":"0000719733-22-000063","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 2021-07-03"},"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":4341000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-06-28","end":"2021-07-03","filed":"2022-09-14","accession":"0000719733-22-000063","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1572000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-06-28","end":"2021-07-03","filed":"2022-09-14","accession":"0000719733-22-000063","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":213891500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -4.945845173877671; cashConversion: -590.9698226215157; roce: 4.453659916359463

Calculation inputs: {"original":{"fcfTotal":{"value":-39627000,"capex":{"accession":"0000719733-22-000063","end":"2020-06-27","filed":"2022-09-14","form":"10-K","start":"2019-06-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000719733-22-000063","end":"2020-06-27","filed":"2022-09-14","form":"10-K","start":"2019-06-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":449480000,"tag":"Revenues","unit":"USD","start":"2019-06-30","end":"2020-06-27","filed":"2022-09-14","accession":"0000719733-22-000063","form":"10-K"},"netIncome":{"value":4758000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-06-30","end":"2020-06-27","filed":"2022-09-14","accession":"0000719733-22-000063","form":"10-K"},"operatingIncome":{"value":6828000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-06-30","end":"2020-06-27","filed":"2022-09-14","accession":"0000719733-22-000063","form":"10-K"},"openingAssets":{"value":238310000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-29","filed":"2020-09-11","accession":"0000719733-20-000061","form":"10-K"},"openingCurrentLiabilities":{"value":93404000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-29","filed":"2020-09-11","accession":"0000719733-20-000061","form":"10-K"},"openingCapitalEmployed":{"value":144906000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":114459000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-29","filed":"2022-09-14","accession":"0000719733-22-000063","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":123851000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-06-29","filed":"2020-09-11","accession":"0000719733-20-000061","form":"10-K"},"openingCash":{"value":601000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-29","filed":"2022-09-14","accession":"0000719733-22-000063","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 2019-06-29"},"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":304861000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-27","filed":"2021-09-16","accession":"0000719733-21-000106","form":"10-K"},"closingCurrentLiabilities":{"value":112219000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-27","filed":"2021-09-16","accession":"0000719733-21-000106","form":"10-K"},"closingCapitalEmployed":{"value":192642000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":115557000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-27","filed":"2022-09-14","accession":"0000719733-22-000063","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":189304000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-06-27","filed":"2021-09-16","accession":"0000719733-21-000106","form":"10-K"},"closingCash":{"value":553000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-27","filed":"2022-09-14","accession":"0000719733-22-000063","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 2020-06-27"},"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":4758000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-06-30","end":"2020-06-27","filed":"2022-09-14","accession":"0000719733-22-000063","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-439000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-06-30","end":"2020-06-27","filed":"2022-09-14","accession":"0000719733-22-000063","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":168774000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -8.816187594553707; cashConversion: -832.8499369482977; roce: 4.045646841338121

Calculation inputs: {"original":{"fcfTotal":{"value":-7467000,"capex":{"accession":"0000719733-21-000106","end":"2019-06-29","filed":"2021-09-16","form":"10-K","start":"2018-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000719733-21-000106","end":"2019-06-29","filed":"2021-09-16","form":"10-K","start":"2018-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":464044000,"tag":"Revenues","unit":"USD","start":"2018-07-01","end":"2019-06-29","filed":"2021-09-16","accession":"0000719733-21-000106","form":"10-K"},"netIncome":{"value":-7982000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-07-01","end":"2019-06-29","filed":"2021-09-16","accession":"0000719733-21-000106","form":"10-K"},"operatingIncome":{"value":-5958000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-07-01","end":"2019-06-29","filed":"2021-09-16","accession":"0000719733-21-000106","form":"10-K"},"openingAssets":{"value":246528000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-09-12","accession":"0000719733-19-000063","form":"10-K"},"openingCurrentLiabilities":{"value":98913000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-09-12","accession":"0000719733-19-000063","form":"10-K"},"openingCapitalEmployed":{"value":147615000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":118081000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2021-09-16","accession":"0000719733-21-000106","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":128447000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-09-12","accession":"0000719733-19-000063","form":"10-K"},"openingCash":{"value":343000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-06-30","filed":"2021-09-16","accession":"0000719733-21-000106","form":"10-K"},"openingBorrowings":{"value":35084000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2018-06-30","filed":"2018-09-10","accession":"0000719733-18-000054","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-06-30"},"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":238310000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-29","filed":"2020-09-11","accession":"0000719733-20-000061","form":"10-K"},"closingCurrentLiabilities":{"value":93404000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-29","filed":"2020-09-11","accession":"0000719733-20-000061","form":"10-K"},"closingCapitalEmployed":{"value":144906000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":114459000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-29","filed":"2022-09-14","accession":"0000719733-22-000063","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":123851000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-06-29","filed":"2020-09-11","accession":"0000719733-20-000061","form":"10-K"},"closingCash":{"value":601000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-29","filed":"2022-09-14","accession":"0000719733-22-000063","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 2019-06-29"},"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":-7982000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-07-01","end":"2019-06-29","filed":"2021-09-16","accession":"0000719733-21-000106","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-758000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-07-01","end":"2019-06-29","filed":"2021-09-16","accession":"0000719733-21-000106","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":146260500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -1.6091146529208438; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -4.0735536935809735

Calculation inputs: {"original":{"fcfTotal":{"value":-1401000,"capex":{"accession":"0000719733-20-000061","end":"2018-06-30","filed":"2020-09-11","form":"10-K","start":"2017-07-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000719733-20-000061","end":"2018-06-30","filed":"2020-09-11","form":"10-K","start":"2017-07-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":446322000,"tag":"Revenues","unit":"USD","start":"2017-07-02","end":"2018-06-30","filed":"2020-09-11","accession":"0000719733-20-000061","form":"10-K"},"netIncome":{"value":-1325000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-07-02","end":"2018-06-30","filed":"2020-09-11","accession":"0000719733-20-000061","form":"10-K"},"operatingIncome":{"value":1114000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-07-02","end":"2018-06-30","filed":"2020-09-11","accession":"0000719733-20-000061","form":"10-K"},"openingAssets":{"value":232840000,"tag":"Assets","unit":"USD","start":null,"end":"2017-07-01","filed":"2018-09-10","accession":"0000719733-18-000054","form":"10-K"},"openingCurrentLiabilities":{"value":77753000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-07-01","filed":"2018-09-10","accession":"0000719733-18-000054","form":"10-K"},"openingCapitalEmployed":{"value":155087000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":116567000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-07-01","filed":"2020-09-11","accession":"0000719733-20-000061","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":116273000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-07-01","filed":"2018-09-10","accession":"0000719733-18-000054","form":"10-K"},"openingCash":{"value":373000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-07-01","filed":"2020-09-11","accession":"0000719733-20-000061","form":"10-K"},"openingBorrowings":{"value":43068000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2017-07-01","filed":"2017-09-11","accession":"0000719733-17-000028","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-07-01"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":246528000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-09-12","accession":"0000719733-19-000063","form":"10-K"},"closingCurrentLiabilities":{"value":98913000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-09-12","accession":"0000719733-19-000063","form":"10-K"},"closingCapitalEmployed":{"value":147615000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":118081000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2021-09-16","accession":"0000719733-21-000106","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":128447000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-09-12","accession":"0000719733-19-000063","form":"10-K"},"closingCash":{"value":343000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-06-30","filed":"2021-09-16","accession":"0000719733-21-000106","form":"10-K"},"closingBorrowings":{"value":35084000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2018-06-30","filed":"2018-09-10","accession":"0000719733-18-000054","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-06-30"},"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":-1325000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-07-02","end":"2018-06-30","filed":"2020-09-11","accession":"0000719733-20-000061","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-117000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-07-02","end":"2018-06-30","filed":"2020-09-11","accession":"0000719733-20-000061","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":151351000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.31389893395351337; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 0.7360374229440175

Calculation inputs: {"original":{"fcfTotal":{"value":-7023000,"capex":{"accession":"0000719733-19-000063","end":"2017-07-01","filed":"2019-09-12","form":"10-K","start":"2016-07-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000719733-19-000063","end":"2017-07-01","filed":"2019-09-12","form":"10-K","start":"2016-07-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":467797000,"tag":"Revenues","unit":"USD","start":"2016-07-03","end":"2017-07-01","filed":"2019-09-12","accession":"0000719733-19-000063","form":"10-K"},"netIncome":{"value":5617000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-07-03","end":"2017-07-01","filed":"2019-09-12","accession":"0000719733-19-000063","form":"10-K"},"operatingIncome":{"value":9544000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-07-03","end":"2017-07-01","filed":"2019-09-12","accession":"0000719733-19-000063","form":"10-K"},"openingAssets":{"value":235924000,"tag":"Assets","unit":"USD","start":null,"end":"2016-07-02","filed":"2017-09-11","accession":"0000719733-17-000028","form":"10-K"},"openingCurrentLiabilities":{"value":84110000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-07-02","filed":"2017-09-11","accession":"0000719733-17-000028","form":"10-K"},"openingCapitalEmployed":{"value":151814000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":105582000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-07-02","filed":"2019-09-12","accession":"0000719733-19-000063","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":130342000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-07-02","filed":"2017-09-11","accession":"0000719733-17-000028","form":"10-K"},"openingCash":{"value":1018000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-07-02","filed":"2019-09-12","accession":"0000719733-19-000063","form":"10-K"},"openingBorrowings":{"value":44323000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2016-07-02","filed":"2016-09-09","accession":"0000719733-16-000164","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-07-02"},"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":232840000,"tag":"Assets","unit":"USD","start":null,"end":"2017-07-01","filed":"2018-09-10","accession":"0000719733-18-000054","form":"10-K"},"closingCurrentLiabilities":{"value":77753000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-07-01","filed":"2018-09-10","accession":"0000719733-18-000054","form":"10-K"},"closingCapitalEmployed":{"value":155087000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":116567000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-07-01","filed":"2020-09-11","accession":"0000719733-20-000061","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":116273000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-07-01","filed":"2018-09-10","accession":"0000719733-18-000054","form":"10-K"},"closingCash":{"value":373000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-07-01","filed":"2020-09-11","accession":"0000719733-20-000061","form":"10-K"},"closingBorrowings":{"value":43068000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2017-07-01","filed":"2017-09-11","accession":"0000719733-17-000028","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-07-01"},"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":5617000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-07-03","end":"2017-07-01","filed":"2019-09-12","accession":"0000719733-19-000063","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1639000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-07-03","end":"2017-07-01","filed":"2019-09-12","accession":"0000719733-19-000063","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":153450500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -1.5012922271840135; cashConversion: -125.03115542104327; roce: 6.219595244068935

Calculation inputs: {"original":{"fcfTotal":{"value":-8697000,"capex":{"accession":"0000719733-18-000054","end":"2016-07-02","filed":"2018-09-10","form":"10-K","start":"2015-06-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000719733-18-000054","end":"2016-07-02","filed":"2018-09-10","form":"10-K","start":"2015-06-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":484965000,"tag":"SalesRevenueNet","unit":"USD","start":"2015-06-28","end":"2016-07-02","filed":"2018-09-10","accession":"0000719733-18-000054","form":"10-K"},"netIncome":{"value":6533000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-06-28","end":"2016-07-02","filed":"2018-09-10","accession":"0000719733-18-000054","form":"10-K"},"operatingIncome":{"value":10416000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-06-28","end":"2016-07-02","filed":"2018-09-10","accession":"0000719733-18-000054","form":"10-K"},"openingAssets":{"value":230794000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-27","filed":"2016-09-09","accession":"0000719733-16-000164","form":"10-K"},"openingCurrentLiabilities":{"value":86789000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-27","filed":"2016-09-09","accession":"0000719733-16-000164","form":"10-K"},"openingCapitalEmployed":{"value":144005000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":100768000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-27","filed":"2018-09-10","accession":"0000719733-18-000054","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":130026000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-06-27","filed":"2016-09-09","accession":"0000719733-16-000164","form":"10-K"},"openingCash":{"value":372000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-06-27","filed":"2018-09-10","accession":"0000719733-18-000054","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-06-27"},"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":235924000,"tag":"Assets","unit":"USD","start":null,"end":"2016-07-02","filed":"2017-09-11","accession":"0000719733-17-000028","form":"10-K"},"closingCurrentLiabilities":{"value":84110000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-07-02","filed":"2017-09-11","accession":"0000719733-17-000028","form":"10-K"},"closingCapitalEmployed":{"value":151814000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":105582000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-07-02","filed":"2019-09-12","accession":"0000719733-19-000063","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":130342000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-07-02","filed":"2017-09-11","accession":"0000719733-17-000028","form":"10-K"},"closingCash":{"value":1018000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-07-02","filed":"2019-09-12","accession":"0000719733-19-000063","form":"10-K"},"closingBorrowings":{"value":44323000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2016-07-02","filed":"2016-09-09","accession":"0000719733-16-000164","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-07-02"},"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":6533000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-06-28","end":"2016-07-02","filed":"2018-09-10","accession":"0000719733-18-000054","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1618000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-06-28","end":"2016-07-02","filed":"2018-09-10","accession":"0000719733-18-000054","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":147909500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -1.7933252915158828; cashConversion: -133.124138986683; roce: 7.04214401373813

Calculation inputs: {"original":{"fcfTotal":{"value":-1141000,"capex":{"accession":"0000719733-17-000028","end":"2015-06-27","filed":"2017-09-11","form":"10-K","start":"2014-06-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000719733-17-000028","end":"2015-06-27","filed":"2017-09-11","form":"10-K","start":"2014-06-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":433997000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-06-29","end":"2015-06-27","filed":"2017-09-11","accession":"0000719733-17-000028","form":"10-K"},"netIncome":{"value":4304000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-06-29","end":"2015-06-27","filed":"2017-09-11","accession":"0000719733-17-000028","form":"10-K"},"operatingIncome":{"value":6653000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-06-29","end":"2015-06-27","filed":"2017-09-11","accession":"0000719733-17-000028","form":"10-K"},"openingAssets":{"value":156660000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-28","filed":"2015-09-04","accession":"0000719733-15-000070","form":"10-K"},"openingCurrentLiabilities":{"value":52167000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-28","filed":"2015-09-04","accession":"0000719733-15-000070","form":"10-K"},"openingCapitalEmployed":{"value":104493000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":103645000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-28","filed":"2017-09-11","accession":"0000719733-17-000028","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":53015000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-06-28","filed":"2015-09-04","accession":"0000719733-15-000070","form":"10-K"},"openingCash":{"value":5803000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-28","filed":"2017-09-11","accession":"0000719733-17-000028","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 2014-06-28"},"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":230794000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-27","filed":"2016-09-09","accession":"0000719733-16-000164","form":"10-K"},"closingCurrentLiabilities":{"value":86789000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-27","filed":"2016-09-09","accession":"0000719733-16-000164","form":"10-K"},"closingCapitalEmployed":{"value":144005000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":100768000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-27","filed":"2018-09-10","accession":"0000719733-18-000054","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":130026000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-06-27","filed":"2016-09-09","accession":"0000719733-16-000164","form":"10-K"},"closingCash":{"value":372000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-06-27","filed":"2018-09-10","accession":"0000719733-18-000054","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-06-27"},"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":4304000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-06-29","end":"2015-06-27","filed":"2017-09-11","accession":"0000719733-17-000028","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":996000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-06-29","end":"2015-06-27","filed":"2017-09-11","accession":"0000719733-17-000028","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":124249000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.2629050431224179; cashConversion: -26.510223048327138; roce: 5.354570258110729

Calculation inputs: {"original":{"fcfTotal":{"value":-6305000,"capex":{"accession":"0000719733-16-000164","end":"2014-06-28","filed":"2016-09-09","form":"10-K","start":"2013-06-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000719733-16-000164","end":"2014-06-28","filed":"2016-09-09","form":"10-K","start":"2013-06-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":305394000,"tag":"SalesRevenueNet","unit":"USD","start":"2013-06-30","end":"2014-06-28","filed":"2016-09-09","accession":"0000719733-16-000164","form":"10-K"},"netIncome":{"value":7613000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-06-30","end":"2014-06-28","filed":"2016-09-09","accession":"0000719733-16-000164","form":"10-K"},"operatingIncome":{"value":9304000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-06-30","end":"2014-06-28","filed":"2016-09-09","accession":"0000719733-16-000164","form":"10-K"},"openingAssets":{"value":135130000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-29","filed":"2014-09-05","accession":"0000719733-14-000028","form":"10-K"},"openingCurrentLiabilities":{"value":37940000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-29","filed":"2014-09-05","accession":"0000719733-14-000028","form":"10-K"},"openingCapitalEmployed":{"value":97190000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":94160000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-29","filed":"2016-09-09","accession":"0000719733-16-000164","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":40970000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-06-29","filed":"2014-09-05","accession":"0000719733-14-000028","form":"10-K"},"openingCash":{"value":10819000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-06-29","filed":"2016-09-09","accession":"0000719733-16-000164","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 2013-06-29"},"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":156660000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-28","filed":"2015-09-04","accession":"0000719733-15-000070","form":"10-K"},"closingCurrentLiabilities":{"value":52167000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-28","filed":"2015-09-04","accession":"0000719733-15-000070","form":"10-K"},"closingCapitalEmployed":{"value":104493000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":103645000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-28","filed":"2017-09-11","accession":"0000719733-17-000028","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":53015000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-06-28","filed":"2015-09-04","accession":"0000719733-15-000070","form":"10-K"},"closingCash":{"value":5803000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-28","filed":"2017-09-11","accession":"0000719733-17-000028","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 2014-06-28"},"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":7613000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-06-30","end":"2014-06-28","filed":"2016-09-09","accession":"0000719733-16-000164","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1610000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-06-30","end":"2014-06-28","filed":"2016-09-09","accession":"0000719733-16-000164","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":100841500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -2.0645461272978514; cashConversion: -82.81886247208722; roce: 9.226360179092934

Calculation inputs: {"original":{"fcfTotal":{"value":25812000,"capex":{"accession":"0000719733-15-000070","end":"2013-06-29","filed":"2015-09-04","form":"10-K","start":"2012-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000719733-15-000070","end":"2013-06-29","filed":"2015-09-04","form":"10-K","start":"2012-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":361033000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-07-01","end":"2013-06-29","filed":"2015-09-04","accession":"0000719733-15-000070","form":"10-K"},"netIncome":{"value":12583000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-07-01","end":"2013-06-29","filed":"2015-09-04","accession":"0000719733-15-000070","form":"10-K"},"operatingIncome":{"value":18126000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-07-01","end":"2013-06-29","filed":"2015-09-04","accession":"0000719733-15-000070","form":"10-K"},"openingAssets":{"value":150912000,"tag":"Assets","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-09-06","accession":"0000719733-13-000015","form":"10-K"},"openingCurrentLiabilities":{"value":53254000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-09-06","accession":"0000719733-13-000015","form":"10-K"},"openingCapitalEmployed":{"value":97658000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":78608000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-09-04","accession":"0000719733-15-000070","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":72304000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-09-06","accession":"0000719733-13-000015","form":"10-K"},"openingCash":{"value":502000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-09-04","accession":"0000719733-15-000070","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 2012-06-30"},"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":135130000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-29","filed":"2014-09-05","accession":"0000719733-14-000028","form":"10-K"},"closingCurrentLiabilities":{"value":37940000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-29","filed":"2014-09-05","accession":"0000719733-14-000028","form":"10-K"},"closingCapitalEmployed":{"value":97190000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":94160000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-29","filed":"2016-09-09","accession":"0000719733-16-000164","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":40970000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-06-29","filed":"2014-09-05","accession":"0000719733-14-000028","form":"10-K"},"closingCash":{"value":10819000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-06-29","filed":"2016-09-09","accession":"0000719733-16-000164","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 2013-06-29"},"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":12583000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-07-01","end":"2013-06-29","filed":"2015-09-04","accession":"0000719733-15-000070","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":5272000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-07-01","end":"2013-06-29","filed":"2015-09-04","accession":"0000719733-15-000070","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":97424000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.149484950129213; cashConversion: 205.133910832075; roce: 18.60527180160946

Calculation inputs: {"original":{"fcfTotal":{"value":-9720000,"capex":{"accession":"0000719733-14-000028","end":"2012-06-30","filed":"2014-09-05","form":"10-K","start":"2011-07-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000719733-14-000028","end":"2012-06-30","filed":"2014-09-05","form":"10-K","start":"2011-07-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":346475000,"tag":"SalesRevenueNet","unit":"USD","start":"2011-07-03","end":"2012-06-30","filed":"2014-09-05","accession":"0000719733-14-000028","form":"10-K"},"netIncome":{"value":11626000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-07-03","end":"2012-06-30","filed":"2014-09-05","accession":"0000719733-14-000028","form":"10-K"},"operatingIncome":{"value":14351000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-07-03","end":"2012-06-30","filed":"2014-09-05","accession":"0000719733-14-000028","form":"10-K"},"openingAssets":{"value":112364000,"tag":"Assets","unit":"USD","start":null,"end":"2011-07-02","filed":"2012-09-10","accession":"0001193125-12-386435","form":"10-K"},"openingCurrentLiabilities":{"value":33278000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-07-02","filed":"2012-09-10","accession":"0001193125-12-386435","form":"10-K"},"openingCapitalEmployed":{"value":79086000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":68023000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-07-02","filed":"2014-09-05","accession":"0000719733-14-000028","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":1232000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-07-02","filed":"2014-09-05","accession":"0000719733-14-000028","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 2011-07-02"},"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":150912000,"tag":"Assets","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-09-06","accession":"0000719733-13-000015","form":"10-K"},"closingCurrentLiabilities":{"value":53254000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-09-06","accession":"0000719733-13-000015","form":"10-K"},"closingCapitalEmployed":{"value":97658000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":78608000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-09-04","accession":"0000719733-15-000070","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":72304000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-09-06","accession":"0000719733-13-000015","form":"10-K"},"closingCash":{"value":502000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-09-04","accession":"0000719733-15-000070","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 2012-06-30"},"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":11626000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-07-03","end":"2012-06-30","filed":"2014-09-05","accession":"0000719733-14-000028","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2215000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-07-03","end":"2012-06-30","filed":"2014-09-05","accession":"0000719733-14-000028","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":88372000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -2.805397214806263; cashConversion: -83.60571133665921; roce: 16.239306567691123

Calculation inputs: {"original":{"fcfTotal":{"value":-6387000,"capex":{"accession":"0000719733-13-000015","end":"2011-07-02","filed":"2013-09-06","form":"10-K","start":"2010-07-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000719733-13-000015","end":"2011-07-02","filed":"2013-09-06","form":"10-K","start":"2010-07-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":253846000,"tag":"SalesRevenueNet","unit":"USD","start":"2010-07-04","end":"2011-07-02","filed":"2013-09-06","accession":"0000719733-13-000015","form":"10-K"},"netIncome":{"value":5736000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-07-04","end":"2011-07-02","filed":"2013-09-06","accession":"0000719733-13-000015","form":"10-K"},"operatingIncome":{"value":6939000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-07-04","end":"2011-07-02","filed":"2013-09-06","accession":"0000719733-13-000015","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-07-03"},"openingParentEquity":{"value":59417000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-07-03","filed":"2013-09-06","accession":"0000719733-13-000015","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":770000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-07-03","filed":"2013-09-06","accession":"0000719733-13-000015","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 2010-07-03"},"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":112364000,"tag":"Assets","unit":"USD","start":null,"end":"2011-07-02","filed":"2012-09-10","accession":"0001193125-12-386435","form":"10-K"},"closingCurrentLiabilities":{"value":33278000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-07-02","filed":"2012-09-10","accession":"0001193125-12-386435","form":"10-K"},"closingCapitalEmployed":{"value":79086000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":68023000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-07-02","filed":"2014-09-05","accession":"0000719733-14-000028","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":1232000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-07-02","filed":"2014-09-05","accession":"0000719733-14-000028","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 2011-07-02"},"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":5736000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-07-04","end":"2011-07-02","filed":"2013-09-06","accession":"0000719733-13-000015","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":746000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-07-04","end":"2011-07-02","filed":"2013-09-06","accession":"0000719733-13-000015","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: -2.5160924339954147; cashConversion: -111.34937238493723; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-07-03

Calculation inputs: {"original":{"fcfTotal":{"value":156000,"capex":{"accession":"0001193125-12-386435","end":"2010-07-03","filed":"2012-09-10","form":"10-K","start":"2009-07-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-12-386435","end":"2010-07-03","filed":"2012-09-10","form":"10-K","start":"2009-07-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":199620000,"tag":"SalesRevenueNet","unit":"USD","start":"2009-07-04","end":"2010-07-03","filed":"2012-09-10","accession":"0001193125-12-386435","form":"10-K"},"netIncome":{"value":8690000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-07-04","end":"2010-07-03","filed":"2012-09-10","accession":"0001193125-12-386435","form":"10-K"},"operatingIncome":{"value":7388000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-07-04","end":"2010-07-03","filed":"2012-09-10","accession":"0001193125-12-386435","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 2009-07-03"},"openingParentEquity":{"value":51114000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-07-03","filed":"2012-09-10","accession":"0001193125-12-386435","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":729000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-07-03","filed":"2012-09-10","accession":"0001193125-12-386435","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 2009-07-03"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-07-03"},"closingParentEquity":{"value":59417000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-07-03","filed":"2013-09-06","accession":"0000719733-13-000015","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":770000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-07-03","filed":"2013-09-06","accession":"0000719733-13-000015","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 2010-07-03"},"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":8690000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-07-04","end":"2010-07-03","filed":"2012-09-10","accession":"0001193125-12-386435","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-1404000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-07-04","end":"2010-07-03","filed":"2012-09-10","accession":"0001193125-12-386435","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: 0.07814848211602045; cashConversion: 1.7951668584579978; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-07-03; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-07-03

revenue: 386667000; operatingIncome: -14716000; netIncome: -47793000

revenue: 467871000; operatingIncome: 562000; netIncome: -8318000

revenue: 566942000; operatingIncome: 6758000; netIncome: -2787000

revenue: 605315000; operatingIncome: 16323000; netIncome: 5157000

revenue: 544177000; operatingIncome: 8795000; netIncome: 3377000

revenue: 518698000; operatingIncome: 9526000; netIncome: 4341000

revenue: 449480000; operatingIncome: 6828000; netIncome: 4758000

revenue: 464044000; operatingIncome: -5958000; netIncome: -7982000

revenue: 446322000; operatingIncome: 1114000; netIncome: -1325000

revenue: 467797000; operatingIncome: 9544000; netIncome: 5617000

revenue: 484965000; operatingIncome: 10416000; netIncome: 6533000

revenue: 433997000; operatingIncome: 6653000; netIncome: 4304000

revenue: 305394000; operatingIncome: 9304000; netIncome: 7613000

revenue: 361033000; operatingIncome: 18126000; netIncome: 12583000

revenue: 346475000; operatingIncome: 14351000; netIncome: 11626000

revenue: 253846000; operatingIncome: 6939000; netIncome: 5736000

revenue: 199620000; operatingIncome: 7388000; netIncome: 8690000