LAKELAND INDUSTRIES INC (LAKE)

revenue: 192648000; averageDilutedShares: 9626477; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 9806128

revenue: 167211000; averageDilutedShares: 7426401; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 9498604

revenue: 6300000; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 124688000; averageDilutedShares: 7539705; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 7364757

revenue: 6000000; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 112846000; averageDilutedShares: 7737963; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 7325005

revenue: 118386000; averageDilutedShares: 8053876; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 7615967

revenue: 159000000; averageDilutedShares: 8141189; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 7984518

revenue: 107809000; averageDilutedShares: 8037019; totalDebt: Borrowing components do not come from the same filing; periodEndShares: 7972423

revenue: 99011000; averageDilutedShares: 8170401; totalDebt: 1319000; periodEndShares: 8013840

revenue: 95987000; averageDilutedShares: 7691553; totalDebt: 1681000; periodEndShares: 8116199

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 7327248; totalDebt: 919000; periodEndShares: 7263774

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 7254340; totalDebt: 3967000; periodEndShares: 7254162

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 6325525; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 7057596

revenue: 91380000; averageDilutedShares: 5689230; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 5356739

revenue: 95120000; averageDilutedShares: 5290332; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 5332159

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 5356114; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 5225478

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 5520541; 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":-16421000,"capex":{"accession":"0001193125-26-159176","end":"2026-01-31","filed":"2026-04-16","form":"10-K","start":"2025-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-159176","end":"2026-01-31","filed":"2026-04-16","form":"10-K","start":"2025-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":192648000,"tag":"Revenues","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-04-16","accession":"0001193125-26-159176","form":"10-K"},"netIncome":{"value":-25311000,"tag":"ProfitLoss","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-04-16","accession":"0001193125-26-159176","form":"10-K"},"operatingIncome":{"value":-15512000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-04-16","accession":"0001193125-26-159176","form":"10-K"},"openingAssets":{"value":212531000,"tag":"Assets","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-16","accession":"0001193125-26-159176","form":"10-K"},"openingCurrentLiabilities":{"value":34907000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-16","accession":"0001193125-26-159176","form":"10-K"},"openingCapitalEmployed":{"value":177624000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":146626000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-16","accession":"0001193125-26-159176","form":"10-K"},"openingTotalEquity":{"value":146626000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":65905000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-16","accession":"0001193125-26-159176","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":209933000,"tag":"Assets","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-04-16","accession":"0001193125-26-159176","form":"10-K"},"closingCurrentLiabilities":{"value":37962000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-04-16","accession":"0001193125-26-159176","form":"10-K"},"closingCapitalEmployed":{"value":171971000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":129127000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-04-16","accession":"0001193125-26-159176","form":"10-K"},"closingTotalEquity":{"value":129127000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":80806000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-04-16","accession":"0001193125-26-159176","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2026-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-25311000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-04-16","accession":"0001193125-26-159176","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":7612000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-04-16","accession":"0001193125-26-159176","form":"10-K"},"pretaxIncome":{"value":-17699000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-04-16","accession":"0001193125-26-159176","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":174797500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -8.523836219426103; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -8.874268796750526

Calculation inputs: {"original":{"fcfTotal":{"value":-17421000,"capex":{"accession":"0001193125-26-159176","end":"2025-01-31","filed":"2026-04-16","form":"10-K","start":"2024-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-159176","end":"2025-01-31","filed":"2026-04-16","form":"10-K","start":"2024-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":167211000,"tag":"Revenues","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-04-16","accession":"0001193125-26-159176","form":"10-K"},"netIncome":{"value":-18075000,"tag":"ProfitLoss","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-04-16","accession":"0001193125-26-159176","form":"10-K"},"operatingIncome":{"value":-9265000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-04-16","accession":"0001193125-26-159176","form":"10-K"},"openingAssets":{"value":153745000,"tag":"Assets","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-04-17","accession":"0001654954-25-004352","form":"10-K"},"openingCurrentLiabilities":{"value":18346000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-04-17","accession":"0001654954-25-004352","form":"10-K"},"openingCapitalEmployed":{"value":135399000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":123450000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-01-31","filed":"2026-04-16","accession":"0001193125-26-159176","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":30294000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-04-17","accession":"0001654954-25-004352","form":"10-K"},"openingCash":{"value":25222000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-01-31","filed":"2024-04-11","accession":"0001654954-24-004465","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":212531000,"tag":"Assets","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-16","accession":"0001193125-26-159176","form":"10-K"},"closingCurrentLiabilities":{"value":34907000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-16","accession":"0001193125-26-159176","form":"10-K"},"closingCapitalEmployed":{"value":177624000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":146626000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-16","accession":"0001193125-26-159176","form":"10-K"},"closingTotalEquity":{"value":146626000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":65905000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-16","accession":"0001193125-26-159176","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-18075000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-04-16","accession":"0001193125-26-159176","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-281000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-04-16","accession":"0001193125-26-159176","form":"10-K"},"pretaxIncome":{"value":-18356000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-04-16","accession":"0001193125-26-159176","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":156511500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -10.418572940775428; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -5.919692802126361

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":6300000,"tag":"Revenues","unit":"USD","start":"2023-05-01","end":"2024-04-30","filed":"2023-04-18","accession":"0001654954-23-004860","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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 2023-04-30"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-04-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2024-04-30"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-04-30"},"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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome, openingCapitalEmployed, closingCapitalEmployed; Missing or conflicting matching SEC fact; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2023-04-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2024-04-30

Calculation inputs: {"original":{"fcfTotal":{"value":8843000,"capex":{"accession":"0001654954-25-004352","end":"2024-01-31","filed":"2025-04-17","form":"10-K","start":"2023-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001654954-25-004352","end":"2024-01-31","filed":"2025-04-17","form":"10-K","start":"2023-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":124688000,"tag":"Revenues","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2025-04-17","accession":"0001654954-25-004352","form":"10-K"},"netIncome":{"value":5425000,"tag":"ProfitLoss","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2025-04-17","accession":"0001654954-25-004352","form":"10-K"},"operatingIncome":{"value":5993000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2025-04-17","accession":"0001654954-25-004352","form":"10-K"},"openingAssets":{"value":142936000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-11","accession":"0001654954-24-004465","form":"10-K"},"openingCurrentLiabilities":{"value":18597000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-11","accession":"0001654954-24-004465","form":"10-K"},"openingCapitalEmployed":{"value":124339000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":119990000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-31","filed":"2025-04-17","accession":"0001654954-25-004352","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":22946000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-11","accession":"0001654954-24-004465","form":"10-K"},"openingCash":{"value":24639000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-11","accession":"0001654954-24-004465","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":153745000,"tag":"Assets","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-04-17","accession":"0001654954-25-004352","form":"10-K"},"closingCurrentLiabilities":{"value":18346000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-04-17","accession":"0001654954-25-004352","form":"10-K"},"closingCapitalEmployed":{"value":135399000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":123450000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-01-31","filed":"2026-04-16","accession":"0001193125-26-159176","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":30294000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-04-17","accession":"0001654954-25-004352","form":"10-K"},"closingCash":{"value":25222000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-01-31","filed":"2024-04-11","accession":"0001654954-24-004465","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":5425000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2025-04-17","accession":"0001654954-25-004352","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":3930000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2025-04-17","accession":"0001654954-25-004352","form":"10-K"},"pretaxIncome":{"value":9356000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2025-04-17","accession":"0001654954-25-004352","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":129869000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.092101886308225; cashConversion: 163.00460829493088; roce: 4.614650147456283

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":6000000,"tag":"Revenues","unit":"USD","start":"2022-05-01","end":"2023-04-30","filed":"2023-04-18","accession":"0001654954-23-004860","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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 2022-04-30"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-04-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2023-04-30"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-04-30"},"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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome, openingCapitalEmployed, closingCapitalEmployed; Missing or conflicting matching SEC fact; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2022-04-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2023-04-30

Calculation inputs: {"original":{"fcfTotal":{"value":-7436000,"capex":{"accession":"0001654954-24-004465","end":"2023-01-31","filed":"2024-04-11","form":"10-K","start":"2022-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001654954-24-004465","end":"2023-01-31","filed":"2024-04-11","form":"10-K","start":"2022-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":112846000,"tag":"Revenues","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2024-04-11","accession":"0001654954-24-004465","form":"10-K"},"netIncome":{"value":1873000,"tag":"ProfitLoss","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2024-04-11","accession":"0001654954-24-004465","form":"10-K"},"operatingIncome":{"value":5541000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2024-04-11","accession":"0001654954-24-004465","form":"10-K"},"openingAssets":{"value":140793000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-04-18","accession":"0001654954-23-004860","form":"10-K"},"openingCurrentLiabilities":{"value":12015000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-04-18","accession":"0001654954-23-004860","form":"10-K"},"openingCapitalEmployed":{"value":128778000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":125100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-31","filed":"2024-04-11","accession":"0001654954-24-004465","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":15693000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-04-18","accession":"0001654954-23-004860","form":"10-K"},"openingCash":{"value":52719000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-04-18","accession":"0001654954-23-004860","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-01-31","filed":"2022-04-21","accession":"0001654954-22-005270","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":142936000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-11","accession":"0001654954-24-004465","form":"10-K"},"closingCurrentLiabilities":{"value":18597000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-11","accession":"0001654954-24-004465","form":"10-K"},"closingCapitalEmployed":{"value":124339000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":119990000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-31","filed":"2025-04-17","accession":"0001654954-25-004352","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":22946000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-11","accession":"0001654954-24-004465","form":"10-K"},"closingCash":{"value":24639000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-11","accession":"0001654954-24-004465","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":1873000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2024-04-11","accession":"0001654954-24-004465","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":3598000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2024-04-11","accession":"0001654954-24-004465","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":126558500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -6.589511369476986; cashConversion: -397.01014415376403; roce: 4.378212447208208

Calculation inputs: {"original":{"fcfTotal":{"value":11984000,"capex":{"accession":"0001654954-23-004860","end":"2022-01-31","filed":"2023-04-18","form":"10-K","start":"2021-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001654954-23-004860","end":"2022-01-31","filed":"2023-04-18","form":"10-K","start":"2021-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":118386000,"tag":"Revenues","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2023-04-18","accession":"0001654954-23-004860","form":"10-K"},"netIncome":{"value":11372000,"tag":"ProfitLoss","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2023-04-18","accession":"0001654954-23-004860","form":"10-K"},"operatingIncome":{"value":16047000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2023-04-18","accession":"0001654954-23-004860","form":"10-K"},"openingAssets":{"value":139550000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-21","accession":"0001654954-22-005270","form":"10-K"},"openingCurrentLiabilities":{"value":16185000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-21","accession":"0001654954-22-005270","form":"10-K"},"openingCapitalEmployed":{"value":123365000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":121751000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-31","filed":"2023-04-18","accession":"0001654954-23-004860","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":17799000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-21","accession":"0001654954-22-005270","form":"10-K"},"openingCash":{"value":52596000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-21","accession":"0001654954-22-005270","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-01-31","filed":"2022-04-21","accession":"0001654954-22-005270","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":140793000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-04-18","accession":"0001654954-23-004860","form":"10-K"},"closingCurrentLiabilities":{"value":12015000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-04-18","accession":"0001654954-23-004860","form":"10-K"},"closingCapitalEmployed":{"value":128778000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":125100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-31","filed":"2024-04-11","accession":"0001654954-24-004465","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":15693000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-04-18","accession":"0001654954-23-004860","form":"10-K"},"closingCash":{"value":52719000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-04-18","accession":"0001654954-23-004860","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-01-31","filed":"2022-04-21","accession":"0001654954-22-005270","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":11372000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2023-04-18","accession":"0001654954-23-004860","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":4781000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2023-04-18","accession":"0001654954-23-004860","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":126071500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 10.122818576520872; cashConversion: 105.38163911361238; roce: 12.728491371959564

Calculation inputs: {"original":{"fcfTotal":{"value":39004000,"capex":{"accession":"0001654954-22-005270","end":"2021-01-31","filed":"2022-04-21","form":"10-K","start":"2020-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001654954-22-005270","end":"2021-01-31","filed":"2022-04-21","form":"10-K","start":"2020-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":159000000,"tag":"Revenues","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2022-04-21","accession":"0001654954-22-005270","form":"10-K"},"netIncome":{"value":35330000,"tag":"ProfitLoss","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2022-04-21","accession":"0001654954-22-005270","form":"10-K"},"operatingIncome":{"value":43886000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2022-04-21","accession":"0001654954-22-005270","form":"10-K"},"openingAssets":{"value":99405000,"tag":"Assets","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-04-16","accession":"0001654954-21-004289","form":"10-K"},"openingCurrentLiabilities":{"value":12939000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-04-16","accession":"0001654954-21-004289","form":"10-K"},"openingCapitalEmployed":{"value":86466000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":85052000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-01-31","filed":"2022-04-21","accession":"0001654954-22-005270","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":14353000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-04-16","accession":"0001654954-21-004289","form":"10-K"},"openingCash":{"value":14606000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-01-31","filed":"2022-04-21","accession":"0001654954-22-005270","form":"10-K"},"openingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-01-31","filed":"2021-04-16","accession":"0001654954-21-004289","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":139550000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-21","accession":"0001654954-22-005270","form":"10-K"},"closingCurrentLiabilities":{"value":16185000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-21","accession":"0001654954-22-005270","form":"10-K"},"closingCapitalEmployed":{"value":123365000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":121751000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-31","filed":"2023-04-18","accession":"0001654954-23-004860","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":17799000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-21","accession":"0001654954-22-005270","form":"10-K"},"closingCash":{"value":52596000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-21","accession":"0001654954-22-005270","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-01-31","filed":"2022-04-21","accession":"0001654954-22-005270","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":35330000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2022-04-21","accession":"0001654954-22-005270","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":8583000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2022-04-21","accession":"0001654954-22-005270","form":"10-K"},"pretaxIncome":{"value":43913000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2022-04-21","accession":"0001654954-22-005270","form":"10-K"},"effectiveTaxRate":{"value":0.19545464896499898,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":35308277.27552205,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":104915500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 24.530817610062893; cashConversion: 110.39909425417491; roce: 41.82985354880833

Calculation inputs: {"original":{"fcfTotal":{"value":2557000,"capex":{"accession":"0001654954-21-004289","end":"2020-01-31","filed":"2021-04-16","form":"10-K","start":"2019-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001654954-21-004289","end":"2020-01-31","filed":"2021-04-16","form":"10-K","start":"2019-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":107809000,"tag":"Revenues","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2021-04-16","accession":"0001654954-21-004289","form":"10-K"},"netIncome":{"value":3281000,"tag":"ProfitLoss","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2021-04-16","accession":"0001654954-21-004289","form":"10-K"},"operatingIncome":{"value":5876000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2021-04-16","accession":"0001654954-21-004289","form":"10-K"},"openingAssets":{"value":94723000,"tag":"Assets","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K"},"openingCurrentLiabilities":{"value":10334000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K"},"openingCapitalEmployed":{"value":84389000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":83228000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-01-31","filed":"2021-04-16","accession":"0001654954-21-004289","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":11495000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K"},"openingCash":{"value":12831000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-01-31","filed":"2021-04-16","accession":"0001654954-21-004289","form":"10-K"},"openingBorrowings":{"value":1319000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K","reportedValue":158000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K","reportedValue":1161000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K","reportedValue":0}],"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 2019-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":99405000,"tag":"Assets","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-04-16","accession":"0001654954-21-004289","form":"10-K"},"closingCurrentLiabilities":{"value":12939000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-04-16","accession":"0001654954-21-004289","form":"10-K"},"closingCapitalEmployed":{"value":86466000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":85052000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-01-31","filed":"2022-04-21","accession":"0001654954-22-005270","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":14353000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-04-16","accession":"0001654954-21-004289","form":"10-K"},"closingCash":{"value":14606000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-01-31","filed":"2022-04-21","accession":"0001654954-22-005270","form":"10-K"},"closingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-01-31","filed":"2021-04-16","accession":"0001654954-21-004289","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":3281000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2021-04-16","accession":"0001654954-21-004289","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2472000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2021-04-16","accession":"0001654954-21-004289","form":"10-K"},"pretaxIncome":{"value":5753000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":85427500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":3351148.2704675817,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":5876000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K"},"effectiveTaxRate":{"value":0.42968885798713713,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":2472000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K"},"pretaxIncome":{"value":5753000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K"},"averageInvestedCapital":{"value":71658500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":71716000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":1319000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K","reportedValue":158000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K","reportedValue":1161000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K","reportedValue":0}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":83228000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingParentEquity":{"value":83228000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K"},"openingAssets":{"value":94723000,"tag":"Assets","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K"},"openingLiabilities":{"value":11495000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K"},"openingCash":{"value":12831000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K"},"closingInvestedCapital":{"value":71601000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":1155000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2020-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K","reportedValue":1155000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2020-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K","reportedValue":0},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2020-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K","reportedValue":0}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":85052000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingParentEquity":{"value":85052000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K"},"closingAssets":{"value":99405000,"tag":"Assets","unit":"USD","start":null,"end":"2020-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K"},"closingLiabilities":{"value":14353000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K"},"closingCash":{"value":14606000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K"}}}}; fcfMargin: 2.3717871420753367; cashConversion: 77.93355684242609; roce: 6.878347136460741

Calculation inputs: {"original":{"fcfTotal":{"value":-1318000,"capex":{"accession":"0001654954-20-004107","end":"2019-01-31","filed":"2020-04-15","form":"10-K","start":"2018-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001654954-20-004107","end":"2019-01-31","filed":"2020-04-15","form":"10-K","start":"2018-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":99011000,"tag":"Revenues","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K"},"netIncome":{"value":1459000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K"},"operatingIncome":{"value":3565000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K"},"openingAssets":{"value":94531000,"tag":"Assets","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-04-16","accession":"0001654954-19-004479","form":"10-K"},"openingCurrentLiabilities":{"value":10379000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-04-16","accession":"0001654954-19-004479","form":"10-K"},"openingCapitalEmployed":{"value":84152000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":82840000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","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":11691000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-04-16","accession":"0001654954-19-004479","form":"10-K"},"openingCash":{"value":15788000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K"},"openingBorrowings":{"value":1681000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-04-16","accession":"0001654954-19-004479","form":"10-K","reportedValue":158000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-04-16","accession":"0001654954-19-004479","form":"10-K","reportedValue":1312000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-04-16","accession":"0001654954-19-004479","form":"10-K","reportedValue":211000}],"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 2018-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":94723000,"tag":"Assets","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K"},"closingCurrentLiabilities":{"value":10334000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K"},"closingCapitalEmployed":{"value":84389000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":83228000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-01-31","filed":"2021-04-16","accession":"0001654954-21-004289","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":11495000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K"},"closingCash":{"value":12831000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-01-31","filed":"2021-04-16","accession":"0001654954-21-004289","form":"10-K"},"closingBorrowings":{"value":1319000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K","reportedValue":158000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K","reportedValue":1161000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K","reportedValue":0}],"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 2019-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":1459000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2022000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K"},"pretaxIncome":{"value":3481000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K"},"effectiveTaxRate":{"value":0.5808675667911519,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":1494207.1243895434,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":84270500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -1.331165224066013; cashConversion: -90.33584647018506; roce: 4.230424644448532

Calculation inputs: {"original":{"fcfTotal":{"value":-257000,"capex":{"accession":"0001654954-19-004479","end":"2018-01-31","filed":"2019-04-16","form":"10-K","start":"2017-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001654954-19-004479","end":"2018-01-31","filed":"2019-04-16","form":"10-K","start":"2017-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":95987000,"tag":"Revenues","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2019-04-16","accession":"0001654954-19-004479","form":"10-K"},"netIncome":{"value":440000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2019-04-16","accession":"0001654954-19-004479","form":"10-K"},"operatingIncome":{"value":8477000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2019-04-16","accession":"0001654954-19-004479","form":"10-K"},"openingAssets":{"value":84554000,"tag":"Assets","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K"},"openingCurrentLiabilities":{"value":12331000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K"},"openingCapitalEmployed":{"value":72223000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":71507000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-01-31","filed":"2019-04-16","accession":"0001654954-19-004479","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":13047000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K"},"openingCash":{"value":10365000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-01-31","filed":"2019-04-16","accession":"0001654954-19-004479","form":"10-K"},"openingBorrowings":{"value":919000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K","reportedValue":50000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K","reportedValue":716000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K","reportedValue":153000}],"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 2017-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":94531000,"tag":"Assets","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-04-16","accession":"0001654954-19-004479","form":"10-K"},"closingCurrentLiabilities":{"value":10379000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-04-16","accession":"0001654954-19-004479","form":"10-K"},"closingCapitalEmployed":{"value":84152000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":82840000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","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":11691000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-04-16","accession":"0001654954-19-004479","form":"10-K"},"closingCash":{"value":15788000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-01-31","filed":"2020-04-15","accession":"0001654954-20-004107","form":"10-K"},"closingBorrowings":{"value":1681000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-04-16","accession":"0001654954-19-004479","form":"10-K","reportedValue":158000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-04-16","accession":"0001654954-19-004479","form":"10-K","reportedValue":1312000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-04-16","accession":"0001654954-19-004479","form":"10-K","reportedValue":211000}],"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 2018-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":440000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2019-04-16","accession":"0001654954-19-004479","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":7903000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2019-04-16","accession":"0001654954-19-004479","form":"10-K"},"pretaxIncome":{"value":8343000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2019-04-16","accession":"0001654954-19-004479","form":"10-K"},"effectiveTaxRate":{"value":0.9472611770346399,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":447067.0022773579,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":78187500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":447067.0022773579,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":8477000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K"},"effectiveTaxRate":{"value":0.9472611770346399,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":7903000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K"},"pretaxIncome":{"value":8343000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K"},"averageInvestedCapital":{"value":65397000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":62061000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":919000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K","reportedValue":50000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K","reportedValue":716000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K","reportedValue":153000}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":71507000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingParentEquity":{"value":71507000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K"},"openingAssets":{"value":84554000,"tag":"Assets","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K"},"openingLiabilities":{"value":13047000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K"},"openingCash":{"value":10365000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K"},"closingInvestedCapital":{"value":68733000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":1681000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2018-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K","reportedValue":158000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2018-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K","reportedValue":1312000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2018-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K","reportedValue":211000}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":82840000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingParentEquity":{"value":82840000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K"},"closingAssets":{"value":94531000,"tag":"Assets","unit":"USD","start":null,"end":"2018-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K"},"closingLiabilities":{"value":11691000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K"},"closingCash":{"value":15788000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K"}}}}; fcfMargin: -0.26774459041328513; cashConversion: -58.409090909090914; roce: 10.841886490807354

Calculation inputs: {"original":{"fcfTotal":{"value":11080000,"capex":{"accession":"0001144204-18-020717","end":"2017-01-31","filed":"2018-04-16","form":"10-K","start":"2016-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001144204-18-020717","end":"2017-01-31","filed":"2018-04-16","form":"10-K","start":"2016-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":3893000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K"},"operatingIncome":{"value":6847000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K"},"openingAssets":{"value":88260000,"tag":"Assets","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-26","accession":"0001144204-17-022256","form":"10-K"},"openingCurrentLiabilities":{"value":19958000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-26","accession":"0001144204-17-022256","form":"10-K"},"openingCapitalEmployed":{"value":68302000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":67516000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","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":20744000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-26","accession":"0001144204-17-022256","form":"10-K"},"openingCash":{"value":7022000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K"},"openingBorrowings":{"value":3967000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-26","accession":"0001144204-17-022256","form":"10-K","reportedValue":50000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-26","accession":"0001144204-17-022256","form":"10-K","reportedValue":691000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-26","accession":"0001144204-17-022256","form":"10-K","reportedValue":3226000}],"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 2016-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":84554000,"tag":"Assets","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K"},"closingCurrentLiabilities":{"value":12331000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K"},"closingCapitalEmployed":{"value":72223000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":71507000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-01-31","filed":"2019-04-16","accession":"0001654954-19-004479","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":13047000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K"},"closingCash":{"value":10365000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-01-31","filed":"2019-04-16","accession":"0001654954-19-004479","form":"10-K"},"closingBorrowings":{"value":919000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K","reportedValue":50000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K","reportedValue":716000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K","reportedValue":153000}],"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 2017-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":3893000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2380000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K"},"pretaxIncome":{"value":6273000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K"},"effectiveTaxRate":{"value":0.3794037940379404,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":4249222.222222222,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":70262500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":4249222.222222222,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":6847000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2017-04-26","accession":"0001144204-17-022256","form":"10-K"},"effectiveTaxRate":{"value":0.3794037940379404,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":2380000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2017-04-26","accession":"0001144204-17-022256","form":"10-K"},"pretaxIncome":{"value":6273000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2017-04-26","accession":"0001144204-17-022256","form":"10-K"},"averageInvestedCapital":{"value":63261000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":64461000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":3967000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-26","accession":"0001144204-17-022256","form":"10-K","reportedValue":50000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-26","accession":"0001144204-17-022256","form":"10-K","reportedValue":691000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-26","accession":"0001144204-17-022256","form":"10-K","reportedValue":3226000}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":67516000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingParentEquity":{"value":67516000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-26","accession":"0001144204-17-022256","form":"10-K"},"openingAssets":{"value":88260000,"tag":"Assets","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-26","accession":"0001144204-17-022256","form":"10-K"},"openingLiabilities":{"value":20744000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-26","accession":"0001144204-17-022256","form":"10-K"},"openingCash":{"value":7022000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-26","accession":"0001144204-17-022256","form":"10-K"},"closingInvestedCapital":{"value":62061000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":919000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2017-01-31","filed":"2017-04-26","accession":"0001144204-17-022256","form":"10-K","reportedValue":50000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2017-01-31","filed":"2017-04-26","accession":"0001144204-17-022256","form":"10-K","reportedValue":716000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2017-01-31","filed":"2017-04-26","accession":"0001144204-17-022256","form":"10-K","reportedValue":153000}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":71507000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingParentEquity":{"value":71507000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-01-31","filed":"2017-04-26","accession":"0001144204-17-022256","form":"10-K"},"closingAssets":{"value":84554000,"tag":"Assets","unit":"USD","start":null,"end":"2017-01-31","filed":"2017-04-26","accession":"0001144204-17-022256","form":"10-K"},"closingLiabilities":{"value":13047000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-01-31","filed":"2017-04-26","accession":"0001144204-17-022256","form":"10-K"},"closingCash":{"value":10365000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-01-31","filed":"2017-04-26","accession":"0001144204-17-022256","form":"10-K"}}}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 284.61340868225017; roce: 9.744885251734567

Calculation inputs: {"original":{"fcfTotal":{"value":-1358000,"capex":{"accession":"0001144204-18-020717","end":"2016-01-31","filed":"2018-04-16","form":"10-K","start":"2015-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001144204-18-020717","end":"2016-01-31","filed":"2018-04-16","form":"10-K","start":"2015-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":3854000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K"},"operatingIncome":{"value":11812000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K"},"openingAssets":{"value":93208000,"tag":"Assets","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-04-21","accession":"0001144204-16-095568","form":"10-K"},"openingCurrentLiabilities":{"value":26222000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-04-21","accession":"0001144204-16-095568","form":"10-K"},"openingCapitalEmployed":{"value":66986000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":63256000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","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":29952000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-04-21","accession":"0001144204-16-095568","form":"10-K"},"openingCash":{"value":6709000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","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 2015-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":88260000,"tag":"Assets","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-26","accession":"0001144204-17-022256","form":"10-K"},"closingCurrentLiabilities":{"value":19958000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-26","accession":"0001144204-17-022256","form":"10-K"},"closingCapitalEmployed":{"value":68302000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":67516000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","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":20744000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-26","accession":"0001144204-17-022256","form":"10-K"},"closingCash":{"value":7022000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K"},"closingBorrowings":{"value":3967000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-26","accession":"0001144204-17-022256","form":"10-K","reportedValue":50000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-26","accession":"0001144204-17-022256","form":"10-K","reportedValue":691000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-26","accession":"0001144204-17-022256","form":"10-K","reportedValue":3226000}],"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 2016-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":3854000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":3117000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K"},"pretaxIncome":{"value":10907000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":67644000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: -35.23611831862999; roce: 17.462006977706817

Calculation inputs: {"original":{"fcfTotal":{"value":2390912,"capex":{"accession":"0001144204-16-095568","end":"2015-01-31","filed":"2016-04-21","form":"10-K","start":"2014-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001144204-15-032060","end":"2015-01-31","filed":"2015-05-18","form":"10-K","start":"2014-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":8399000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-02-01","end":"2015-01-31","filed":"2016-04-21","accession":"0001144204-16-095568","form":"10-K"},"operatingIncome":{"value":6961000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-02-01","end":"2015-01-31","filed":"2016-04-21","accession":"0001144204-16-095568","form":"10-K"},"openingAssets":{"value":80482981,"tag":"Assets","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-05-18","accession":"0001144204-15-032060","form":"10-K"},"openingCurrentLiabilities":{"value":26834735,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-05-18","accession":"0001144204-15-032060","form":"10-K"},"openingCapitalEmployed":{"value":53648246,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":44476000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-01-31","filed":"2016-04-21","accession":"0001144204-16-095568","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":36006207,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-05-18","accession":"0001144204-15-032060","form":"10-K"},"openingCash":{"value":4555000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-01-31","filed":"2016-04-21","accession":"0001144204-16-095568","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 2014-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":93208000,"tag":"Assets","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-04-21","accession":"0001144204-16-095568","form":"10-K"},"closingCurrentLiabilities":{"value":26222000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-04-21","accession":"0001144204-16-095568","form":"10-K"},"closingCapitalEmployed":{"value":66986000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":63256000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","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":29952000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-04-21","accession":"0001144204-16-095568","form":"10-K"},"closingCash":{"value":6709000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-01-31","filed":"2018-04-16","accession":"0001144204-18-020717","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 2015-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":8399000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-02-01","end":"2015-01-31","filed":"2016-04-21","accession":"0001144204-16-095568","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-8188000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-02-01","end":"2015-01-31","filed":"2016-04-21","accession":"0001144204-16-095568","form":"10-K"},"pretaxIncome":{"value":2898000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-02-01","end":"2015-01-31","filed":"2016-04-21","accession":"0001144204-16-095568","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":60317123,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: FCF and net income sources do not share a filing; roce: 11.540669802835257

Calculation inputs: {"original":{"fcfTotal":{"value":-4710267,"capex":{"accession":"0001144204-15-032060","end":"2014-01-31","filed":"2015-05-18","form":"10-K","start":"2013-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001144204-15-032060","end":"2014-01-31","filed":"2015-05-18","form":"10-K","start":"2013-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":91380000,"tag":"Revenues","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2014-04-28","accession":"0001144204-14-025258","form":"10-K"},"netIncome":{"value":-119501,"tag":"NetIncomeLoss","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2015-05-18","accession":"0001144204-15-032060","form":"10-K"},"operatingIncome":{"value":-359009,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2015-05-18","accession":"0001144204-15-032060","form":"10-K"},"openingAssets":{"value":83318003,"tag":"Assets","unit":"USD","start":null,"end":"2013-01-31","filed":"2014-04-28","accession":"0001144204-14-025258","form":"10-K"},"openingCurrentLiabilities":{"value":27902396,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-01-31","filed":"2014-04-28","accession":"0001144204-14-025258","form":"10-K"},"openingCapitalEmployed":{"value":55415607,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":42894063,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-01-31","filed":"2015-05-18","accession":"0001144204-15-032060","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":37326903,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-01-31","filed":"2014-04-28","accession":"0001144204-14-025258","form":"10-K"},"openingCash":{"value":6736962,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-01-31","filed":"2015-05-18","accession":"0001144204-15-032060","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 2013-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":80482981,"tag":"Assets","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-05-18","accession":"0001144204-15-032060","form":"10-K"},"closingCurrentLiabilities":{"value":26834735,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-05-18","accession":"0001144204-15-032060","form":"10-K"},"closingCapitalEmployed":{"value":53648246,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":44476000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-01-31","filed":"2016-04-21","accession":"0001144204-16-095568","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":36006207,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-05-18","accession":"0001144204-15-032060","form":"10-K"},"closingCash":{"value":4555000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-01-31","filed":"2016-04-21","accession":"0001144204-16-095568","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 2014-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-119501,"tag":"NetIncomeLoss","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2015-05-18","accession":"0001144204-15-032060","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-2851391,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2015-05-18","accession":"0001144204-15-032060","form":"10-K"},"pretaxIncome":{"value":-2970892,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2015-05-18","accession":"0001144204-15-032060","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":54531926.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: FCF and revenue sources do not share a filing; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -0.6583464459118274

Calculation inputs: {"original":{"fcfTotal":{"value":2834,"capex":{"accession":"0001144204-14-025258","end":"2013-01-31","filed":"2014-04-28","form":"10-K","start":"2012-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001144204-14-025258","end":"2013-01-31","filed":"2014-04-28","form":"10-K","start":"2012-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":95120000,"tag":"Revenues","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2014-04-28","accession":"0001144204-14-025258","form":"10-K"},"netIncome":{"value":-26288669,"tag":"NetIncomeLoss","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2014-04-28","accession":"0001144204-14-025258","form":"10-K"},"operatingIncome":{"value":-1030168,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2014-04-28","accession":"0001144204-14-025258","form":"10-K"},"openingAssets":{"value":102404854,"tag":"Assets","unit":"USD","start":null,"end":"2012-01-31","filed":"2013-07-16","accession":"0001144204-13-039630","form":"10-K/A"},"openingCurrentLiabilities":{"value":9453188,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-01-31","filed":"2013-07-16","accession":"0001144204-13-039630","form":"10-K/A"},"openingCapitalEmployed":{"value":92951666,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":73266857,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-01-31","filed":"2014-04-28","accession":"0001144204-14-025258","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":29137997,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-01-31","filed":"2013-07-16","accession":"0001144204-13-039630","form":"10-K/A"},"openingCash":{"value":5711038,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-01-31","filed":"2014-04-28","accession":"0001144204-14-025258","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 2012-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":83318003,"tag":"Assets","unit":"USD","start":null,"end":"2013-01-31","filed":"2014-04-28","accession":"0001144204-14-025258","form":"10-K"},"closingCurrentLiabilities":{"value":27902396,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-01-31","filed":"2014-04-28","accession":"0001144204-14-025258","form":"10-K"},"closingCapitalEmployed":{"value":55415607,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":42894063,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-01-31","filed":"2015-05-18","accession":"0001144204-15-032060","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":37326903,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-01-31","filed":"2014-04-28","accession":"0001144204-14-025258","form":"10-K"},"closingCash":{"value":6736962,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-01-31","filed":"2015-05-18","accession":"0001144204-15-032060","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 2013-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-26288669,"tag":"NetIncomeLoss","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2014-04-28","accession":"0001144204-14-025258","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":5035764,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2014-04-28","accession":"0001144204-14-025258","form":"10-K"},"pretaxIncome":{"value":-20731198,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2014-04-28","accession":"0001144204-14-025258","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":74183636.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.002979394449116905; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -1.388672824093761

Calculation inputs: {"original":{"fcfTotal":{"value":-4876391,"capex":{"accession":"0001144204-13-039630","end":"2012-01-31","filed":"2013-07-16","form":"10-K/A","start":"2011-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001144204-13-039630","end":"2012-01-31","filed":"2013-07-16","form":"10-K/A","start":"2011-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":-376825,"tag":"NetIncomeLoss","unit":"USD","start":"2011-02-01","end":"2012-01-31","filed":"2013-07-16","accession":"0001144204-13-039630","form":"10-K/A"},"operatingIncome":{"value":1742193,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-02-01","end":"2012-01-31","filed":"2013-07-16","accession":"0001144204-13-039630","form":"10-K/A"},"openingAssets":{"value":101375983,"tag":"Assets","unit":"USD","start":null,"end":"2011-01-31","filed":"2012-04-18","accession":"0001144204-12-022494","form":"10-K"},"openingCurrentLiabilities":{"value":10717502,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-01-31","filed":"2012-04-18","accession":"0001144204-12-022494","form":"10-K"},"openingCapitalEmployed":{"value":90658481,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":74167241,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-01-31","filed":"2013-07-16","accession":"0001144204-13-039630","form":"10-K/A"},"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":27208742,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-01-31","filed":"2012-04-18","accession":"0001144204-12-022494","form":"10-K"},"openingCash":{"value":5953069,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-01-31","filed":"2013-07-16","accession":"0001144204-13-039630","form":"10-K/A"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":102404854,"tag":"Assets","unit":"USD","start":null,"end":"2012-01-31","filed":"2013-07-16","accession":"0001144204-13-039630","form":"10-K/A"},"closingCurrentLiabilities":{"value":9453188,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-01-31","filed":"2013-07-16","accession":"0001144204-13-039630","form":"10-K/A"},"closingCapitalEmployed":{"value":92951666,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":73266857,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-01-31","filed":"2014-04-28","accession":"0001144204-14-025258","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":29137997,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-01-31","filed":"2013-07-16","accession":"0001144204-13-039630","form":"10-K/A"},"closingCash":{"value":5711038,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-01-31","filed":"2014-04-28","accession":"0001144204-14-025258","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 2012-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-376825,"tag":"NetIncomeLoss","unit":"USD","start":"2011-02-01","end":"2012-01-31","filed":"2013-07-16","accession":"0001144204-13-039630","form":"10-K/A"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-254319,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-02-01","end":"2012-01-31","filed":"2013-07-16","accession":"0001144204-13-039630","form":"10-K/A"},"pretaxIncome":{"value":838855,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-02-01","end":"2012-01-31","filed":"2013-07-16","accession":"0001144204-13-039630","form":"10-K/A"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":91805073.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 1.897708845034583

Calculation inputs: {"original":{"fcfTotal":{"value":-2725600,"capex":{"accession":"0001144204-12-022494","end":"2011-01-31","filed":"2012-04-18","form":"10-K","start":"2010-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001144204-12-022494","end":"2011-01-31","filed":"2012-04-18","form":"10-K","start":"2010-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":971999,"tag":"NetIncomeLoss","unit":"USD","start":"2010-02-01","end":"2011-01-31","filed":"2012-04-18","accession":"0001144204-12-022494","form":"10-K"},"operatingIncome":{"value":4116046,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-02-01","end":"2011-01-31","filed":"2012-04-18","accession":"0001144204-12-022494","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 2010-01-31"},"openingParentEquity":{"value":72423789,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-01-31","filed":"2012-04-18","accession":"0001144204-12-022494","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":5093380,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-01-31","filed":"2012-04-18","accession":"0001144204-12-022494","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 2010-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":101375983,"tag":"Assets","unit":"USD","start":null,"end":"2011-01-31","filed":"2012-04-18","accession":"0001144204-12-022494","form":"10-K"},"closingCurrentLiabilities":{"value":10717502,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-01-31","filed":"2012-04-18","accession":"0001144204-12-022494","form":"10-K"},"closingCapitalEmployed":{"value":90658481,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":74167241,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-01-31","filed":"2013-07-16","accession":"0001144204-13-039630","form":"10-K/A"},"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":27208742,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-01-31","filed":"2012-04-18","accession":"0001144204-12-022494","form":"10-K"},"closingCash":{"value":5953069,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-01-31","filed":"2013-07-16","accession":"0001144204-13-039630","form":"10-K/A"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":971999,"tag":"NetIncomeLoss","unit":"USD","start":"2010-02-01","end":"2011-01-31","filed":"2012-04-18","accession":"0001144204-12-022494","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":891926,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-02-01","end":"2011-01-31","filed":"2012-04-18","accession":"0001144204-12-022494","form":"10-K"},"pretaxIncome":{"value":2287185,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2010-02-01","end":"2011-01-31","filed":"2012-04-18","accession":"0001144204-12-022494","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: -280.41181112326245; 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 2010-01-31

revenue: 192648000; operatingIncome: -15512000; netIncome: -25311000

revenue: 167211000; operatingIncome: -9265000; netIncome: -18075000

revenue: 6300000; operatingIncome: No unambiguous matching annual USD fact; netIncome: No unambiguous matching annual USD fact

revenue: 124688000; operatingIncome: 5993000; netIncome: 5425000

revenue: 6000000; operatingIncome: No unambiguous matching annual USD fact; netIncome: No unambiguous matching annual USD fact

revenue: 112846000; operatingIncome: 5541000; netIncome: 1873000

revenue: 118386000; operatingIncome: 16047000; netIncome: 11372000

revenue: 159000000; operatingIncome: 43886000; netIncome: 35330000

revenue: 107809000; operatingIncome: 5876000; netIncome: 3281000

revenue: 99011000; operatingIncome: 3565000; netIncome: 1459000

revenue: 95987000; operatingIncome: 8477000; netIncome: 440000

revenue: No unambiguous matching annual USD fact; operatingIncome: 6847000; netIncome: 3893000

revenue: No unambiguous matching annual USD fact; operatingIncome: 11812000; netIncome: 3854000

revenue: No unambiguous matching annual USD fact; operatingIncome: 6961000; netIncome: 8399000

revenue: 91380000; operatingIncome: -359009; netIncome: -119501

revenue: 95120000; operatingIncome: -1030168; netIncome: -26288669

revenue: No unambiguous matching annual USD fact; operatingIncome: 1742193; netIncome: -376825

revenue: No unambiguous matching annual USD fact; operatingIncome: 4116046; netIncome: 971999