LIVE VENTURES Inc (LIVE)

revenue: 444944000; averageDilutedShares: 4616346; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3071656

revenue: 472840000; averageDilutedShares: 3147646; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3131360

revenue: 355171000; averageDilutedShares: 3133554; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3164330

revenue: 286913000; averageDilutedShares: 3155535; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3074833

revenue: 272981000; averageDilutedShares: 3182546; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 1582334

revenue: 191720000; averageDilutedShares: 3534936; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 1589101

revenue: 193288000; averageDilutedShares: 1901315; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 1826009

revenue: 199633000; averageDilutedShares: 3742959; totalDebt: 74417281; periodEndShares: 1945247

revenue: 152060932; averageDilutedShares: 4047696; totalDebt: 76801159; periodEndShares: 1991879

revenue: 78954247; averageDilutedShares: 3303698; totalDebt: 15886187; periodEndShares: 2789205

revenue: 33369866; averageDilutedShares: 2627636; totalDebt: 16011226; periodEndShares: 2817169

revenue: 7265276; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: 1559329; periodEndShares: 14525248

revenue: No unambiguous matching annual USD fact; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 11335674

revenue: No unambiguous matching annual USD fact; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 2620486

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 664167; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 694239

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 631503; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 634865

Calculation inputs: {"original":{"fcfTotal":{"value":20978000,"capex":{"accession":"0001628280-25-057711","end":"2025-09-30","filed":"2025-12-17","form":"10-K","start":"2024-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-25-057711","end":"2025-09-30","filed":"2025-12-17","form":"10-K","start":"2024-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":444944000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-10-01","end":"2025-09-30","filed":"2025-12-17","accession":"0001628280-25-057711","form":"10-K"},"netIncome":{"value":22743000,"tag":"ProfitLoss","unit":"USD","start":"2024-10-01","end":"2025-09-30","filed":"2025-12-17","accession":"0001628280-25-057711","form":"10-K"},"operatingIncome":{"value":14635000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-10-01","end":"2025-09-30","filed":"2025-12-17","accession":"0001628280-25-057711","form":"10-K"},"openingAssets":{"value":407547000,"tag":"Assets","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-17","accession":"0001628280-25-057711","form":"10-K"},"openingCurrentLiabilities":{"value":129659000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-17","accession":"0001628280-25-057711","form":"10-K"},"openingCapitalEmployed":{"value":277888000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":72889000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-17","accession":"0001628280-25-057711","form":"10-K"},"openingTotalEquity":{"value":72889000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-17","accession":"0001628280-25-057711","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 2024-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":386400000,"tag":"Assets","unit":"USD","start":null,"end":"2025-09-30","filed":"2025-12-17","accession":"0001628280-25-057711","form":"10-K"},"closingCurrentLiabilities":{"value":110962000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-09-30","filed":"2025-12-17","accession":"0001628280-25-057711","form":"10-K"},"closingCapitalEmployed":{"value":275438000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":95304000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-09-30","filed":"2025-12-17","accession":"0001628280-25-057711","form":"10-K"},"closingTotalEquity":{"value":95304000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-09-30","filed":"2025-12-17","accession":"0001628280-25-057711","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 2025-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":22743000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-10-01","end":"2025-09-30","filed":"2025-12-17","accession":"0001628280-25-057711","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":5660000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-10-01","end":"2025-09-30","filed":"2025-12-17","accession":"0001628280-25-057711","form":"10-K"},"pretaxIncome":{"value":28403000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-10-01","end":"2025-09-30","filed":"2025-12-17","accession":"0001628280-25-057711","form":"10-K"},"effectiveTaxRate":{"value":0.199274724500933,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":11718614.406928847,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":276663000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.714750620302779; cashConversion: 92.23937035571385; roce: 5.289829142313934

Calculation inputs: {"original":{"fcfTotal":{"value":12139000,"capex":{"accession":"0001628280-25-057711","end":"2024-09-30","filed":"2025-12-17","form":"10-K","start":"2023-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-25-057711","end":"2024-09-30","filed":"2025-12-17","form":"10-K","start":"2023-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":472840000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2025-12-17","accession":"0001628280-25-057711","form":"10-K"},"netIncome":{"value":-26685000,"tag":"ProfitLoss","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2025-12-17","accession":"0001628280-25-057711","form":"10-K"},"operatingIncome":{"value":-13644000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2025-12-17","accession":"0001628280-25-057711","form":"10-K"},"openingAssets":{"value":421815000,"tag":"Assets","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-19","accession":"0001628280-24-052099","form":"10-K"},"openingCurrentLiabilities":{"value":97821000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-19","accession":"0001628280-24-052099","form":"10-K"},"openingCapitalEmployed":{"value":323994000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":100135000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-19","accession":"0001628280-24-052099","form":"10-K"},"openingTotalEquity":{"value":100135000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-09-30","filed":"2025-12-17","accession":"0001628280-25-057711","form":"10-K"},"openingCash":{"value":4309000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-09-30","filed":"2023-12-22","accession":"0001628280-23-042586","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":407547000,"tag":"Assets","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-17","accession":"0001628280-25-057711","form":"10-K"},"closingCurrentLiabilities":{"value":129659000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-17","accession":"0001628280-25-057711","form":"10-K"},"closingCapitalEmployed":{"value":277888000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":72889000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-17","accession":"0001628280-25-057711","form":"10-K"},"closingTotalEquity":{"value":72889000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-17","accession":"0001628280-25-057711","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 2024-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-26685000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2024-12-19","accession":"0001628280-24-052099","form":"10-K"},"incomeTaxExpense":{"value":-4658000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2025-12-17","accession":"0001628280-25-057711","form":"10-K"},"pretaxIncome":{"value":-31343000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2025-12-17","accession":"0001628280-25-057711","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":300941000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.5672531934692495; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -4.533779046391153

Calculation inputs: {"original":{"fcfTotal":{"value":15993000,"capex":{"accession":"0001628280-24-052099","end":"2023-09-30","filed":"2024-12-19","form":"10-K","start":"2022-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-24-052099","end":"2023-09-30","filed":"2024-12-19","form":"10-K","start":"2022-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":355171000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2024-12-19","accession":"0001628280-24-052099","form":"10-K"},"netIncome":{"value":-102000,"tag":"ProfitLoss","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2024-12-19","accession":"0001628280-24-052099","form":"10-K"},"operatingIncome":{"value":15449000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2024-12-19","accession":"0001628280-24-052099","form":"10-K"},"openingAssets":{"value":278637000,"tag":"Assets","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-22","accession":"0001628280-23-042586","form":"10-K"},"openingCurrentLiabilities":{"value":56388000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-22","accession":"0001628280-23-042586","form":"10-K"},"openingCapitalEmployed":{"value":222249000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":97610000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-22","accession":"0001628280-23-042586","form":"10-K"},"openingTotalEquity":{"value":97162000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-09-30","filed":"2024-12-19","accession":"0001628280-24-052099","form":"10-K"},"openingCash":{"value":4600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-22","accession":"0001628280-23-042586","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":421815000,"tag":"Assets","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-19","accession":"0001628280-24-052099","form":"10-K"},"closingCurrentLiabilities":{"value":97821000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-19","accession":"0001628280-24-052099","form":"10-K"},"closingCapitalEmployed":{"value":323994000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":100135000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-19","accession":"0001628280-24-052099","form":"10-K"},"closingTotalEquity":{"value":100135000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-09-30","filed":"2025-12-17","accession":"0001628280-25-057711","form":"10-K"},"closingCash":{"value":4309000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-09-30","filed":"2023-12-22","accession":"0001628280-23-042586","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":-102000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2024-12-19","accession":"0001628280-24-052099","form":"10-K"},"incomeTaxExpense":{"value":1571000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2024-12-19","accession":"0001628280-24-052099","form":"10-K"},"pretaxIncome":{"value":1469000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2024-12-19","accession":"0001628280-24-052099","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":273121500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.502901419316329; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 5.656456924848465

Calculation inputs: {"original":{"fcfTotal":{"value":-5727000,"capex":{"accession":"0001628280-23-042586","end":"2022-09-30","filed":"2023-12-22","form":"10-K","start":"2021-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-23-042586","end":"2022-09-30","filed":"2023-12-22","form":"10-K","start":"2021-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":286913000,"tag":"Revenues","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2023-12-22","accession":"0001628280-23-042586","form":"10-K"},"netIncome":{"value":24741000,"tag":"ProfitLoss","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2023-12-22","accession":"0001628280-23-042586","form":"10-K"},"operatingIncome":{"value":25927000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2023-12-22","accession":"0001628280-23-042586","form":"10-K"},"openingAssets":{"value":211738000,"tag":"Assets","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-16","accession":"0000950170-22-026675","form":"10-K"},"openingCurrentLiabilities":{"value":64960000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-16","accession":"0000950170-22-026675","form":"10-K"},"openingCapitalEmployed":{"value":146778000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":75528000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-16","accession":"0000950170-22-026675","form":"10-K"},"openingTotalEquity":{"value":75080000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-09-30","filed":"2023-12-22","accession":"0001628280-23-042586","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 2021-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":278637000,"tag":"Assets","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-22","accession":"0001628280-23-042586","form":"10-K"},"closingCurrentLiabilities":{"value":56388000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-22","accession":"0001628280-23-042586","form":"10-K"},"closingCapitalEmployed":{"value":222249000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":97610000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-22","accession":"0001628280-23-042586","form":"10-K"},"closingTotalEquity":{"value":97162000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-09-30","filed":"2024-12-19","accession":"0001628280-24-052099","form":"10-K"},"closingCash":{"value":4600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-22","accession":"0001628280-23-042586","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":24741000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2023-12-22","accession":"0001628280-23-042586","form":"10-K"},"incomeTaxExpense":{"value":6875000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2023-12-22","accession":"0001628280-23-042586","form":"10-K"},"pretaxIncome":{"value":31616000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2023-12-22","accession":"0001628280-23-042586","form":"10-K"},"effectiveTaxRate":{"value":0.2174531882591093,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":20289091.188006073,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":184513500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -1.9960754653849773; cashConversion: -23.147811325330423; roce: 14.051546363816197

Calculation inputs: {"original":{"fcfTotal":{"value":18354000,"capex":{"accession":"0000950170-22-026675","end":"2021-09-30","filed":"2022-12-16","form":"10-K","start":"2020-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-22-026675","end":"2021-09-30","filed":"2022-12-16","form":"10-K","start":"2020-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":272981000,"tag":"Revenues","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2022-12-16","accession":"0000950170-22-026675","form":"10-K"},"netIncome":{"value":31017000,"tag":"ProfitLoss","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2022-12-16","accession":"0000950170-22-026675","form":"10-K"},"operatingIncome":{"value":35790000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2022-12-16","accession":"0000950170-22-026675","form":"10-K"},"openingAssets":{"value":197259000,"tag":"Assets","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-12-28","accession":"0000950170-21-005367","form":"10-K"},"openingCurrentLiabilities":{"value":57362000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-12-28","accession":"0000950170-21-005367","form":"10-K"},"openingCapitalEmployed":{"value":139897000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":43940000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-12-28","accession":"0000950170-21-005367","form":"10-K"},"openingTotalEquity":{"value":43672000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-09-30","filed":"2022-12-16","accession":"0000950170-22-026675","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 2020-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":211738000,"tag":"Assets","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-16","accession":"0000950170-22-026675","form":"10-K"},"closingCurrentLiabilities":{"value":64960000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-16","accession":"0000950170-22-026675","form":"10-K"},"closingCapitalEmployed":{"value":146778000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":75528000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-16","accession":"0000950170-22-026675","form":"10-K"},"closingTotalEquity":{"value":75080000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-09-30","filed":"2023-12-22","accession":"0001628280-23-042586","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 2021-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":31197000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2022-12-16","accession":"0000950170-22-026675","form":"10-K"},"incomeTaxExpense":{"value":8662000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2022-12-16","accession":"0000950170-22-026675","form":"10-K"},"pretaxIncome":{"value":39679000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2022-12-16","accession":"0000950170-22-026675","form":"10-K"},"effectiveTaxRate":{"value":0.2183018725270294,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":27976975.98225762,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":143337500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 6.723544862096629; cashConversion: 59.17400135409614; roce: 24.969041597627974

Calculation inputs: {"original":{"fcfTotal":{"value":24909000,"capex":{"accession":"0000950170-21-005367","end":"2020-09-30","filed":"2021-12-28","form":"10-K","start":"2019-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-21-005367","end":"2020-09-30","filed":"2021-12-28","form":"10-K","start":"2019-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":191720000,"tag":"Revenues","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2021-12-28","accession":"0000950170-21-005367","form":"10-K"},"netIncome":{"value":10659000,"tag":"ProfitLoss","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2021-12-28","accession":"0000950170-21-005367","form":"10-K"},"operatingIncome":{"value":20422000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2021-12-28","accession":"0000950170-21-005367","form":"10-K"},"openingAssets":{"value":122453000,"tag":"Assets","unit":"USD","start":null,"end":"2019-09-30","filed":"2021-01-13","accession":"0001564590-21-001106","form":"10-K"},"openingCurrentLiabilities":{"value":35025000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-09-30","filed":"2021-01-13","accession":"0001564590-21-001106","form":"10-K"},"openingCapitalEmployed":{"value":87428000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":34129000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-09-30","filed":"2021-01-13","accession":"0001564590-21-001106","form":"10-K"},"openingTotalEquity":{"value":34129000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-09-30","filed":"2021-12-28","accession":"0000950170-21-005367","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 2019-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":197259000,"tag":"Assets","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-12-28","accession":"0000950170-21-005367","form":"10-K"},"closingCurrentLiabilities":{"value":57362000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-12-28","accession":"0000950170-21-005367","form":"10-K"},"closingCapitalEmployed":{"value":139897000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":43940000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-12-28","accession":"0000950170-21-005367","form":"10-K"},"closingTotalEquity":{"value":43672000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-09-30","filed":"2022-12-16","accession":"0000950170-22-026675","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 2020-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":10926000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2021-12-28","accession":"0000950170-21-005367","form":"10-K"},"incomeTaxExpense":{"value":4957000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2021-12-28","accession":"0000950170-21-005367","form":"10-K"},"pretaxIncome":{"value":15616000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2021-12-28","accession":"0000950170-21-005367","form":"10-K"},"effectiveTaxRate":{"value":0.3174308401639344,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":13939427.382172132,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":113662500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 12.992384727727938; cashConversion: 233.6898395721925; roce: 17.967227537666336

Calculation inputs: {"original":{"fcfTotal":{"value":16674000,"capex":{"accession":"0001564590-21-001106","end":"2019-09-30","filed":"2021-01-13","form":"10-K","start":"2018-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-21-001106","end":"2019-09-30","filed":"2021-01-13","form":"10-K","start":"2018-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":193288000,"tag":"Revenues","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2021-01-13","accession":"0001564590-21-001106","form":"10-K"},"netIncome":{"value":-4012000,"tag":"ProfitLoss","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2021-01-13","accession":"0001564590-21-001106","form":"10-K"},"operatingIncome":{"value":3256000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2021-01-13","accession":"0001564590-21-001106","form":"10-K"},"openingAssets":{"value":141084000,"tag":"Assets","unit":"USD","start":null,"end":"2018-09-30","filed":"2020-02-10","accession":"0001564590-20-003917","form":"10-K"},"openingCurrentLiabilities":{"value":37510000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-09-30","filed":"2020-02-10","accession":"0001564590-20-003917","form":"10-K"},"openingCapitalEmployed":{"value":103574000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":38760000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-09-30","filed":"2020-02-10","accession":"0001564590-20-003917","form":"10-K"},"openingTotalEquity":{"value":38760000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-09-30","filed":"2021-01-13","accession":"0001564590-21-001106","form":"10-K"},"openingCash":{"value":1991622,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-09-30","filed":"2018-12-27","accession":"0001683168-18-003807","form":"10-K"},"openingBorrowings":{"value":74417281,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2018-09-30","filed":"2018-12-27","accession":"0001683168-18-003807","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":122453000,"tag":"Assets","unit":"USD","start":null,"end":"2019-09-30","filed":"2021-01-13","accession":"0001564590-21-001106","form":"10-K"},"closingCurrentLiabilities":{"value":35025000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-09-30","filed":"2021-01-13","accession":"0001564590-21-001106","form":"10-K"},"closingCapitalEmployed":{"value":87428000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":34129000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-09-30","filed":"2021-01-13","accession":"0001564590-21-001106","form":"10-K"},"closingTotalEquity":{"value":34129000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-09-30","filed":"2021-12-28","accession":"0000950170-21-005367","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 2019-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-4013000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2021-01-13","accession":"0001564590-21-001106","form":"10-K"},"incomeTaxExpense":{"value":-1625000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2021-01-13","accession":"0001564590-21-001106","form":"10-K"},"pretaxIncome":{"value":-5637000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2021-01-13","accession":"0001564590-21-001106","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":95501000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.62650552543355; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 3.4093883833677134

Calculation inputs: {"original":{"fcfTotal":{"value":3113000,"capex":{"accession":"0001564590-20-003917","end":"2018-09-30","filed":"2020-02-10","form":"10-K","start":"2017-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-20-003917","end":"2018-09-30","filed":"2020-02-10","form":"10-K","start":"2017-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":199633000,"tag":"Revenues","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2020-02-10","accession":"0001564590-20-003917","form":"10-K"},"netIncome":{"value":5923000,"tag":"ProfitLoss","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2020-02-10","accession":"0001564590-20-003917","form":"10-K"},"operatingIncome":{"value":10800000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2020-02-10","accession":"0001564590-20-003917","form":"10-K"},"openingAssets":{"value":128594595,"tag":"Assets","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-27","accession":"0001683168-18-003807","form":"10-K"},"openingCurrentLiabilities":{"value":66440016,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-27","accession":"0001683168-18-003807","form":"10-K"},"openingCapitalEmployed":{"value":62154579,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":32895000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-09-30","filed":"2020-02-10","accession":"0001564590-20-003917","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":95010287,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-27","accession":"0001683168-18-003807","form":"10-K"},"openingCash":{"value":3972539,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-27","accession":"0001683168-18-003807","form":"10-K"},"openingBorrowings":{"value":76801159,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-27","accession":"0001683168-18-003807","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":141084000,"tag":"Assets","unit":"USD","start":null,"end":"2018-09-30","filed":"2020-02-10","accession":"0001564590-20-003917","form":"10-K"},"closingCurrentLiabilities":{"value":37510000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-09-30","filed":"2020-02-10","accession":"0001564590-20-003917","form":"10-K"},"closingCapitalEmployed":{"value":103574000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":38760000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-09-30","filed":"2020-02-10","accession":"0001564590-20-003917","form":"10-K"},"closingTotalEquity":{"value":38760000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-09-30","filed":"2021-01-13","accession":"0001564590-21-001106","form":"10-K"},"closingCash":{"value":1991622,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-09-30","filed":"2018-12-27","accession":"0001683168-18-003807","form":"10-K"},"closingBorrowings":{"value":74417281,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2018-09-30","filed":"2018-12-27","accession":"0001683168-18-003807","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":5922000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2020-02-10","accession":"0001564590-20-003917","form":"10-K"},"incomeTaxExpense":{"value":4407000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2020-02-10","accession":"0001564590-20-003917","form":"10-K"},"pretaxIncome":{"value":10330000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2020-02-10","accession":"0001564590-20-003917","form":"10-K"},"effectiveTaxRate":{"value":0.426621490803485,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":6192487.899322362,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":82864289.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.559361428220785; cashConversion: 52.55782542630424; roce: 13.033358597734674

Calculation inputs: {"original":{"fcfTotal":{"value":1459361,"capex":{"accession":"0001683168-18-003807","end":"2017-09-30","filed":"2018-12-27","form":"10-K","start":"2016-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001683168-18-003807","end":"2017-09-30","filed":"2018-12-27","form":"10-K","start":"2016-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":152060932,"tag":"Revenues","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2018-12-27","accession":"0001683168-18-003807","form":"10-K"},"netIncome":{"value":6501780,"tag":"ProfitLoss","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2018-12-27","accession":"0001683168-18-003807","form":"10-K"},"operatingIncome":{"value":18099377,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2018-12-27","accession":"0001683168-18-003807","form":"10-K"},"openingAssets":{"value":53467400,"tag":"Assets","unit":"USD","start":null,"end":"2016-09-30","filed":"2018-01-19","accession":"0001683168-18-000192","form":"10-K"},"openingCurrentLiabilities":{"value":13811306,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-09-30","filed":"2018-01-19","accession":"0001683168-18-000192","form":"10-K"},"openingCapitalEmployed":{"value":39656094,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":24195812,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-09-30","filed":"2018-12-27","accession":"0001683168-18-003807","form":"10-K"},"openingTotalEquity":{"value":24195812,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-09-30","filed":"2016-12-29","accession":"0001683168-16-001034","form":"10-K"},"openingCash":{"value":770895,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-09-30","filed":"2018-12-27","accession":"0001683168-18-003807","form":"10-K"},"openingBorrowings":{"value":15886187,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2016-09-30","filed":"2018-01-19","accession":"0001683168-18-000192","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":127840,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-09-30","filed":"2016-12-29","accession":"0001683168-16-001034","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":128594595,"tag":"Assets","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-27","accession":"0001683168-18-003807","form":"10-K"},"closingCurrentLiabilities":{"value":66440016,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-27","accession":"0001683168-18-003807","form":"10-K"},"closingCapitalEmployed":{"value":62154579,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":32895000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-09-30","filed":"2020-02-10","accession":"0001564590-20-003917","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":95010287,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-27","accession":"0001683168-18-003807","form":"10-K"},"closingCash":{"value":3972539,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-27","accession":"0001683168-18-003807","form":"10-K"},"closingBorrowings":{"value":76801159,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-27","accession":"0001683168-18-003807","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":6499863,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2018-12-27","accession":"0001683168-18-003807","form":"10-K"},"incomeTaxExpense":{"value":4081819,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2018-12-27","accession":"0001683168-18-003807","form":"10-K"},"pretaxIncome":{"value":10583599,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2018-12-27","accession":"0001683168-18-003807","form":"10-K"},"effectiveTaxRate":{"value":0.385674003710836,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":11118917.807738181,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":50905336.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.9597211991308853; cashConversion: 22.445561061740015; roce: 35.55496976235488

Calculation inputs: {"original":{"fcfTotal":{"value":4685093,"capex":{"accession":"0001683168-18-000192","end":"2016-09-30","filed":"2018-01-19","form":"10-K","start":"2015-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001683168-18-000192","end":"2016-09-30","filed":"2018-01-19","form":"10-K","start":"2015-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":78954247,"tag":"Revenues","unit":"USD","start":"2015-10-01","end":"2016-09-30","filed":"2018-01-19","accession":"0001683168-18-000192","form":"10-K"},"netIncome":{"value":17954051,"tag":"ProfitLoss","unit":"USD","start":"2015-10-01","end":"2016-09-30","filed":"2018-01-19","accession":"0001683168-18-000192","form":"10-K"},"operatingIncome":{"value":2318249,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-10-01","end":"2016-09-30","filed":"2018-01-19","accession":"0001683168-18-000192","form":"10-K"},"openingAssets":{"value":40664356,"tag":"Assets","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-12-29","accession":"0001683168-16-001034","form":"10-K"},"openingCurrentLiabilities":{"value":11016781,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-12-29","accession":"0001683168-16-001034","form":"10-K"},"openingCapitalEmployed":{"value":29647575,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":8267560,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-09-30","filed":"2018-01-19","accession":"0001683168-18-000192","form":"10-K"},"openingTotalEquity":{"value":8267560,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-12-29","accession":"0001683168-16-001034","form":"10-K"},"openingCash":{"value":2727818,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-09-30","filed":"2018-01-19","accession":"0001683168-18-000192","form":"10-K"},"openingBorrowings":{"value":16011226,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-12-29","accession":"0001683168-16-001034","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":127840,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-09-30","filed":"2016-12-29","accession":"0001683168-16-001034","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":53467400,"tag":"Assets","unit":"USD","start":null,"end":"2016-09-30","filed":"2018-01-19","accession":"0001683168-18-000192","form":"10-K"},"closingCurrentLiabilities":{"value":13811306,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-09-30","filed":"2018-01-19","accession":"0001683168-18-000192","form":"10-K"},"closingCapitalEmployed":{"value":39656094,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":24195812,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-09-30","filed":"2018-12-27","accession":"0001683168-18-003807","form":"10-K"},"closingTotalEquity":{"value":24195812,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-09-30","filed":"2016-12-29","accession":"0001683168-16-001034","form":"10-K"},"closingCash":{"value":770895,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-09-30","filed":"2018-12-27","accession":"0001683168-18-003807","form":"10-K"},"closingBorrowings":{"value":15886187,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2016-09-30","filed":"2018-01-19","accession":"0001683168-18-000192","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":127840,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-09-30","filed":"2016-12-29","accession":"0001683168-16-001034","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":17827940,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-10-01","end":"2016-09-30","filed":"2018-01-19","accession":"0001683168-18-000192","form":"10-K"},"incomeTaxExpense":{"value":-15567844,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-10-01","end":"2016-09-30","filed":"2018-01-19","accession":"0001683168-18-000192","form":"10-K"},"pretaxIncome":{"value":2386207,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-10-01","end":"2016-09-30","filed":"2018-01-19","accession":"0001683168-18-000192","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":34651834.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.933934117565582; cashConversion: 26.094907494692983; roce: 6.690119104660967

Calculation inputs: {"original":{"fcfTotal":{"value":-1169338,"capex":{"accession":"0001683168-16-001034","end":"2015-09-30","filed":"2016-12-29","form":"10-K","start":"2014-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001683168-16-001034","end":"2015-09-30","filed":"2016-12-29","form":"10-K","start":"2014-10-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":33369866,"tag":"Revenues","unit":"USD","start":"2014-10-01","end":"2015-09-30","filed":"2016-12-29","accession":"0001683168-16-001034","form":"10-K"},"netIncome":{"value":-14712285,"tag":"ProfitLoss","unit":"USD","start":"2014-10-01","end":"2015-09-30","filed":"2016-12-29","accession":"0001683168-16-001034","form":"10-K"},"operatingIncome":{"value":-10136267,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-10-01","end":"2015-09-30","filed":"2016-12-29","accession":"0001683168-16-001034","form":"10-K"},"openingAssets":{"value":18289446,"tag":"Assets","unit":"USD","start":null,"end":"2014-09-30","filed":"2016-01-13","accession":"0001019687-16-004810","form":"10-K"},"openingCurrentLiabilities":{"value":4332857,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-09-30","filed":"2016-01-13","accession":"0001019687-16-004810","form":"10-K"},"openingCapitalEmployed":{"value":13956589,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":13066620,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-09-30","filed":"2016-01-13","accession":"0001019687-16-004810","form":"10-K"},"openingTotalEquity":{"value":13066620,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-09-30","filed":"2016-12-29","accession":"0001683168-16-001034","form":"10-K"},"openingCash":{"value":8114682,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-09-30","filed":"2016-12-29","accession":"0001683168-16-001034","form":"10-K"},"openingBorrowings":{"value":1559329,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2014-09-30","filed":"2016-01-13","accession":"0001019687-16-004810","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":127840,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-09-30","filed":"2016-01-13","accession":"0001019687-16-004810","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":40664356,"tag":"Assets","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-12-29","accession":"0001683168-16-001034","form":"10-K"},"closingCurrentLiabilities":{"value":11016781,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-12-29","accession":"0001683168-16-001034","form":"10-K"},"closingCapitalEmployed":{"value":29647575,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":8267560,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-09-30","filed":"2018-01-19","accession":"0001683168-18-000192","form":"10-K"},"closingTotalEquity":{"value":8267560,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-12-29","accession":"0001683168-16-001034","form":"10-K"},"closingCash":{"value":2727818,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-09-30","filed":"2018-01-19","accession":"0001683168-18-000192","form":"10-K"},"closingBorrowings":{"value":16011226,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-12-29","accession":"0001683168-16-001034","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":127840,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-09-30","filed":"2016-12-29","accession":"0001683168-16-001034","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":-14668050,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-10-01","end":"2015-09-30","filed":"2016-12-29","accession":"0001683168-16-001034","form":"10-K"},"incomeTaxExpense":{"value":376000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-10-01","end":"2015-09-30","filed":"2016-12-29","accession":"0001683168-16-001034","form":"10-K"},"pretaxIncome":{"value":-14336285,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-10-01","end":"2015-09-30","filed":"2016-12-29","accession":"0001683168-16-001034","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":21802082,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -3.504173495931929; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -46.49219739656057

Calculation inputs: {"original":{"fcfTotal":{"value":-5274462,"capex":{"accession":"0001019687-16-004810","end":"2014-09-30","filed":"2016-01-13","form":"10-K","start":"2013-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001019687-16-004810","end":"2014-09-30","filed":"2016-01-13","form":"10-K","start":"2013-10-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":7265276,"tag":"Revenues","unit":"USD","start":"2013-10-01","end":"2014-09-30","filed":"2016-01-13","accession":"0001019687-16-004810","form":"10-K"},"netIncome":{"value":-4661381,"tag":"ProfitLoss","unit":"USD","start":"2013-10-01","end":"2014-09-30","filed":"2016-01-13","accession":"0001019687-16-004810","form":"10-K"},"operatingIncome":{"value":-4499284,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-10-01","end":"2014-09-30","filed":"2016-01-13","accession":"0001019687-16-004810","form":"10-K"},"openingAssets":{"value":3993250,"tag":"Assets","unit":"USD","start":null,"end":"2013-09-30","filed":"2014-12-29","accession":"0001019687-14-004834","form":"10-K"},"openingCurrentLiabilities":{"value":823517,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-09-30","filed":"2014-12-29","accession":"0001019687-14-004834","form":"10-K"},"openingCapitalEmployed":{"value":3169733,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":3169733,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-09-30","filed":"2014-12-29","accession":"0001019687-14-004834","form":"10-K"},"openingTotalEquity":{"value":3169733,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-09-30","filed":"2016-01-13","accession":"0001019687-16-004810","form":"10-K"},"openingCash":{"value":761458,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-09-30","filed":"2016-01-13","accession":"0001019687-16-004810","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":127840,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-09-30","filed":"2014-12-29","accession":"0001019687-14-004834","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":18289446,"tag":"Assets","unit":"USD","start":null,"end":"2014-09-30","filed":"2016-01-13","accession":"0001019687-16-004810","form":"10-K"},"closingCurrentLiabilities":{"value":4332857,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-09-30","filed":"2016-01-13","accession":"0001019687-16-004810","form":"10-K"},"closingCapitalEmployed":{"value":13956589,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":13066620,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-09-30","filed":"2016-01-13","accession":"0001019687-16-004810","form":"10-K"},"closingTotalEquity":{"value":13066620,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-09-30","filed":"2016-12-29","accession":"0001683168-16-001034","form":"10-K"},"closingCash":{"value":8114682,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-09-30","filed":"2016-12-29","accession":"0001683168-16-001034","form":"10-K"},"closingBorrowings":{"value":1559329,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2014-09-30","filed":"2016-01-13","accession":"0001019687-16-004810","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":127840,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-09-30","filed":"2016-01-13","accession":"0001019687-16-004810","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":-4662819,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-10-01","end":"2014-09-30","filed":"2016-01-13","accession":"0001019687-16-004810","form":"10-K"},"incomeTaxExpense":{"value":0,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-10-01","end":"2014-09-30","filed":"2016-01-13","accession":"0001019687-16-004810","form":"10-K"},"pretaxIncome":{"value":-4661381,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-10-01","end":"2014-09-30","filed":"2016-01-13","accession":"0001019687-16-004810","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":8563161,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -72.59823301964026; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -52.5423263675645

Calculation inputs: {"original":{"fcfTotal":{"value":-1855004,"capex":{"accession":"0001019687-14-004834","end":"2013-09-30","filed":"2014-12-29","form":"10-K","start":"2012-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001019687-14-000104","end":"2013-09-30","filed":"2014-01-10","form":"10-K","start":"2012-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-2738094,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-10-01","end":"2013-09-30","filed":"2014-12-29","accession":"0001019687-14-004834","form":"10-K"},"openingAssets":{"value":4256721,"tag":"Assets","unit":"USD","start":null,"end":"2012-09-30","filed":"2014-01-10","accession":"0001019687-14-000104","form":"10-K"},"openingCurrentLiabilities":{"value":1427467,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-09-30","filed":"2013-01-15","accession":"0001019687-13-000156","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-09-30"},"openingParentEquity":{"value":2829254,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-09-30","filed":"2014-12-29","accession":"0001019687-14-004834","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":1427467,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-09-30","filed":"2014-01-10","accession":"0001019687-14-000104","form":"10-K"},"openingCash":{"value":1305785,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-09-30","filed":"2014-12-29","accession":"0001019687-14-004834","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":127840,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-09-30","filed":"2014-01-10","accession":"0001019687-14-000104","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":3993250,"tag":"Assets","unit":"USD","start":null,"end":"2013-09-30","filed":"2014-12-29","accession":"0001019687-14-004834","form":"10-K"},"closingCurrentLiabilities":{"value":823517,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-09-30","filed":"2014-12-29","accession":"0001019687-14-004834","form":"10-K"},"closingCapitalEmployed":{"value":3169733,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3169733,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-09-30","filed":"2014-12-29","accession":"0001019687-14-004834","form":"10-K"},"closingTotalEquity":{"value":3169733,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-09-30","filed":"2016-01-13","accession":"0001019687-16-004810","form":"10-K"},"closingCash":{"value":761458,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-09-30","filed":"2016-01-13","accession":"0001019687-16-004810","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":127840,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-09-30","filed":"2014-12-29","accession":"0001019687-14-004834","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":-5748932,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-10-01","end":"2013-09-30","filed":"2014-12-29","accession":"0001019687-14-004834","form":"10-K"},"incomeTaxExpense":{"value":0,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-10-01","end":"2013-09-30","filed":"2014-12-29","accession":"0001019687-14-004834","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: Consolidated income including noncontrolling interests is not confirmed; 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 2012-09-30

Calculation inputs: {"original":{"fcfTotal":{"value":-19280,"capex":{"accession":"0001019687-14-000104","end":"2012-09-30","filed":"2014-01-10","form":"10-K","start":"2011-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001019687-14-000104","end":"2012-09-30","filed":"2014-01-10","form":"10-K","start":"2011-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-947266,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-10-01","end":"2012-09-30","filed":"2014-01-10","accession":"0001019687-14-000104","form":"10-K"},"openingAssets":{"value":2808629,"tag":"Assets","unit":"USD","start":null,"end":"2011-09-30","filed":"2013-01-15","accession":"0001019687-13-000156","form":"10-K"},"openingCurrentLiabilities":{"value":2062495,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-09-30","filed":"2013-01-15","accession":"0001019687-13-000156","form":"10-K"},"openingCapitalEmployed":{"value":746134,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":746134,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-09-30","filed":"2014-01-10","accession":"0001019687-14-000104","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":2062495,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-09-30","filed":"2013-01-15","accession":"0001019687-13-000156","form":"10-K"},"openingCash":{"value":244470,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-09-30","filed":"2014-01-10","accession":"0001019687-14-000104","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":127840,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-09-30","filed":"2013-01-15","accession":"0001019687-13-000156","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":4256721,"tag":"Assets","unit":"USD","start":null,"end":"2012-09-30","filed":"2014-01-10","accession":"0001019687-14-000104","form":"10-K"},"closingCurrentLiabilities":{"value":1427467,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-09-30","filed":"2013-01-15","accession":"0001019687-13-000156","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-09-30"},"closingParentEquity":{"value":2829254,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-09-30","filed":"2014-12-29","accession":"0001019687-14-004834","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":1427467,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-09-30","filed":"2014-01-10","accession":"0001019687-14-000104","form":"10-K"},"closingCash":{"value":1305785,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-09-30","filed":"2014-12-29","accession":"0001019687-14-004834","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":127840,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-09-30","filed":"2014-01-10","accession":"0001019687-14-000104","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":-1577126,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-10-01","end":"2012-09-30","filed":"2014-01-10","accession":"0001019687-14-000104","form":"10-K"},"incomeTaxExpense":{"value":0,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-10-01","end":"2012-09-30","filed":"2014-01-10","accession":"0001019687-14-000104","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":-947266,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-10-01","end":"2012-09-30","filed":"2013-01-15","accession":"0001019687-13-000156","form":"10-K"},"averageCapitalEmployed":{"value":1787694,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":746134,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":2808629,"tag":"Assets","unit":"USD","start":null,"end":"2011-09-30","filed":"2013-01-15","accession":"0001019687-13-000156","form":"10-K"},"openingCurrentLiabilities":{"value":2062495,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-09-30","filed":"2013-01-15","accession":"0001019687-13-000156","form":"10-K"},"closingCapitalEmployed":{"value":2829254,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":4256721,"tag":"Assets","unit":"USD","start":null,"end":"2012-09-30","filed":"2013-01-15","accession":"0001019687-13-000156","form":"10-K"},"closingCurrentLiabilities":{"value":1427467,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-09-30","filed":"2013-01-15","accession":"0001019687-13-000156","form":"10-K"}}}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: -52.98815121603585

Calculation inputs: {"original":{"fcfTotal":{"value":-4322579,"capex":{"accession":"0001019687-13-000156","end":"2011-09-30","filed":"2013-01-15","form":"10-K","start":"2010-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001019687-13-000156","end":"2011-09-30","filed":"2013-01-15","form":"10-K","start":"2010-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-5301734,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-10-01","end":"2011-09-30","filed":"2013-01-15","accession":"0001019687-13-000156","form":"10-K"},"openingAssets":{"value":7212089,"tag":"Assets","unit":"USD","start":null,"end":"2010-09-30","filed":"2011-12-29","accession":"0001144204-11-072154","form":"10-K"},"openingCurrentLiabilities":{"value":1294955,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-09-30","filed":"2011-12-29","accession":"0001144204-11-072154","form":"10-K"},"openingCapitalEmployed":{"value":5917134,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":5878851,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-09-30","filed":"2013-01-15","accession":"0001019687-13-000156","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":1333238,"tag":"Liabilities","unit":"USD","start":null,"end":"2010-09-30","filed":"2011-12-29","accession":"0001144204-11-072154","form":"10-K"},"openingCash":{"value":3227374,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-09-30","filed":"2013-01-15","accession":"0001019687-13-000156","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":127840,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2010-09-30","filed":"2011-12-29","accession":"0001144204-11-072154","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":2808629,"tag":"Assets","unit":"USD","start":null,"end":"2011-09-30","filed":"2013-01-15","accession":"0001019687-13-000156","form":"10-K"},"closingCurrentLiabilities":{"value":2062495,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-09-30","filed":"2013-01-15","accession":"0001019687-13-000156","form":"10-K"},"closingCapitalEmployed":{"value":746134,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":746134,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-09-30","filed":"2014-01-10","accession":"0001019687-14-000104","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":2062495,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-09-30","filed":"2013-01-15","accession":"0001019687-13-000156","form":"10-K"},"closingCash":{"value":244470,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-09-30","filed":"2014-01-10","accession":"0001019687-14-000104","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":127840,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-09-30","filed":"2013-01-15","accession":"0001019687-13-000156","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":-5504166,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2010-10-01","end":"2011-09-30","filed":"2013-01-15","accession":"0001019687-13-000156","form":"10-K"},"incomeTaxExpense":{"value":0,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-10-01","end":"2011-09-30","filed":"2013-01-15","accession":"0001019687-13-000156","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":3331634,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: -159.1331460778705

Calculation inputs: {"original":{"fcfTotal":{"value":-3995394,"capex":{"accession":"0001144204-11-072154","end":"2010-09-30","filed":"2011-12-29","form":"10-K","start":"2009-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001144204-11-072154","end":"2010-09-30","filed":"2011-12-29","form":"10-K","start":"2009-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-8849580,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-10-01","end":"2010-09-30","filed":"2011-12-29","accession":"0001144204-11-072154","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-09-30"},"openingParentEquity":{"value":13207548,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-09-30","filed":"2011-12-29","accession":"0001144204-11-072154","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":7568030,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-09-30","filed":"2011-12-29","accession":"0001144204-11-072154","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":7212089,"tag":"Assets","unit":"USD","start":null,"end":"2010-09-30","filed":"2011-12-29","accession":"0001144204-11-072154","form":"10-K"},"closingCurrentLiabilities":{"value":1294955,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-09-30","filed":"2011-12-29","accession":"0001144204-11-072154","form":"10-K"},"closingCapitalEmployed":{"value":5917134,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":5878851,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-09-30","filed":"2013-01-15","accession":"0001019687-13-000156","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":1333238,"tag":"Liabilities","unit":"USD","start":null,"end":"2010-09-30","filed":"2011-12-29","accession":"0001144204-11-072154","form":"10-K"},"closingCash":{"value":3227374,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-09-30","filed":"2013-01-15","accession":"0001019687-13-000156","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":127840,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2010-09-30","filed":"2011-12-29","accession":"0001144204-11-072154","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":-7456718,"tag":"NetIncomeLoss","unit":"USD","start":"2009-10-01","end":"2010-09-30","filed":"2011-12-29","accession":"0001144204-11-072154","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-230382,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-10-01","end":"2010-09-30","filed":"2011-12-29","accession":"0001144204-11-072154","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-09-30

revenue: 444944000; operatingIncome: 14635000; netIncome: 22743000

revenue: 472840000; operatingIncome: -13644000; netIncome: -26685000

revenue: 355171000; operatingIncome: 15449000; netIncome: -102000

revenue: 286913000; operatingIncome: 25927000; netIncome: 24741000

revenue: 272981000; operatingIncome: 35790000; netIncome: 31017000

revenue: 191720000; operatingIncome: 20422000; netIncome: 10659000

revenue: 193288000; operatingIncome: 3256000; netIncome: -4012000

revenue: 199633000; operatingIncome: 10800000; netIncome: 5923000

revenue: 152060932; operatingIncome: 18099377; netIncome: 6501780

revenue: 78954247; operatingIncome: 2318249; netIncome: 17954051

revenue: 33369866; operatingIncome: -10136267; netIncome: -14712285

revenue: 7265276; operatingIncome: -4499284; netIncome: -4661381

revenue: No unambiguous matching annual USD fact; operatingIncome: -2738094; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: No unambiguous matching annual USD fact; operatingIncome: -947266; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: No unambiguous matching annual USD fact; operatingIncome: -5301734; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: No unambiguous matching annual USD fact; operatingIncome: -8849580; netIncome: Consolidated income including noncontrolling interests is not confirmed