MIND TECHNOLOGY, INC (MIND)

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 8328000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 9089000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 4078000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 7969000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 1406; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 1405000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 13771000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 12519000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 42675000; averageDilutedShares: 12143000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 42942000; averageDilutedShares: 12105000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 48276000; averageDilutedShares: 12084000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 40999000; averageDilutedShares: 12070000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 51819000; averageDilutedShares: 12041000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 83146000; averageDilutedShares: 12479000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 92108000; averageDilutedShares: 13177000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 104685000; averageDilutedShares: 13242000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 112834000; averageDilutedShares: 12069000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 71363000; averageDilutedShares: 10181000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 55172000; averageDilutedShares: 9963000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

Calculation inputs: {"original":{"fcfTotal":{"value":1923000,"capex":{"accession":"0001437749-26-012831","end":"2026-01-31","filed":"2026-04-20","form":"10-K","start":"2025-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-26-012831","end":"2026-01-31","filed":"2026-04-20","form":"10-K","start":"2025-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":750000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-04-20","accession":"0001437749-26-012831","form":"10-K"},"operatingIncome":{"value":2858000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-04-20","accession":"0001437749-26-012831","form":"10-K"},"openingAssets":{"value":36720000,"tag":"Assets","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-20","accession":"0001437749-26-012831","form":"10-K"},"openingCurrentLiabilities":{"value":8645000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-20","accession":"0001437749-26-012831","form":"10-K"},"openingCapitalEmployed":{"value":28075000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":27332000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-20","accession":"0001437749-26-012831","form":"10-K"},"openingTotalEquity":{"value":27332000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":9388000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-20","accession":"0001437749-26-012831","form":"10-K"},"openingCash":{"value":5336000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-20","accession":"0001437749-26-012831","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-01-31","filed":"2026-04-20","accession":"0001437749-26-012831","form":"10-K"},"openingCommonEquity":{"value":27332000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":49266000,"tag":"Assets","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-04-20","accession":"0001437749-26-012831","form":"10-K"},"closingCurrentLiabilities":{"value":7443000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-04-20","accession":"0001437749-26-012831","form":"10-K"},"closingCapitalEmployed":{"value":41823000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":41417000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-04-20","accession":"0001437749-26-012831","form":"10-K"},"closingTotalEquity":{"value":41417000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":7849000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-04-20","accession":"0001437749-26-012831","form":"10-K"},"closingCash":{"value":19050000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-04-20","accession":"0001437749-26-012831","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2026-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2026-01-31","filed":"2026-04-20","accession":"0001437749-26-012831","form":"10-K"},"closingCommonEquity":{"value":41417000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":750000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-04-20","accession":"0001437749-26-012831","form":"10-K"},"incomeTaxExpense":{"value":2151000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-04-20","accession":"0001437749-26-012831","form":"10-K"},"pretaxIncome":{"value":2901000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-04-20","accession":"0001437749-26-012831","form":"10-K"},"effectiveTaxRate":{"value":0.7414684591520165,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":738883.1437435368,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":34949000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":34374500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 256.4; roce: 8.177630261237804

Calculation inputs: {"original":{"fcfTotal":{"value":214000,"capex":{"accession":"0001437749-26-012831","end":"2025-01-31","filed":"2026-04-20","form":"10-K","start":"2024-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-26-012831","end":"2025-01-31","filed":"2026-04-20","form":"10-K","start":"2024-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":5074000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-04-20","accession":"0001437749-26-012831","form":"10-K"},"operatingIncome":{"value":6818000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-04-20","accession":"0001437749-26-012831","form":"10-K"},"openingAssets":{"value":33491000,"tag":"Assets","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-04-25","accession":"0001437749-25-013105","form":"10-K"},"openingCurrentLiabilities":{"value":10277000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-04-25","accession":"0001437749-25-013105","form":"10-K"},"openingCapitalEmployed":{"value":23214000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":22641000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-01-31","filed":"2026-04-20","accession":"0001437749-26-012831","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":10850000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-04-25","accession":"0001437749-25-013105","form":"10-K"},"openingCash":{"value":5289000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-04-25","accession":"0001437749-25-013105","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":1683000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-01-31","filed":"2025-04-25","accession":"0001437749-25-013105","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":36720000,"tag":"Assets","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-20","accession":"0001437749-26-012831","form":"10-K"},"closingCurrentLiabilities":{"value":8645000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-20","accession":"0001437749-26-012831","form":"10-K"},"closingCapitalEmployed":{"value":28075000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":27332000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-20","accession":"0001437749-26-012831","form":"10-K"},"closingTotalEquity":{"value":27332000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":9388000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-20","accession":"0001437749-26-012831","form":"10-K"},"closingCash":{"value":5336000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-20","accession":"0001437749-26-012831","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-01-31","filed":"2026-04-20","accession":"0001437749-26-012831","form":"10-K"},"closingCommonEquity":{"value":27332000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":17603000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-04-20","accession":"0001437749-26-012831","form":"10-K"},"incomeTaxExpense":{"value":1984000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-04-20","accession":"0001437749-26-012831","form":"10-K"},"pretaxIncome":{"value":7058000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-04-20","accession":"0001437749-26-012831","form":"10-K"},"effectiveTaxRate":{"value":0.2810994616038538,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":4901463.870784924,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":25644500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 4.217579818683484; roce: 26.586597516036576

Calculation inputs: {"original":{"fcfTotal":{"value":-5257000,"capex":{"accession":"0001437749-25-013105","end":"2024-01-31","filed":"2025-04-25","form":"10-K","start":"2023-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-25-013105","end":"2024-01-31","filed":"2025-04-25","form":"10-K","start":"2023-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":274000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2025-04-25","accession":"0001437749-25-013105","form":"10-K"},"operatingIncome":{"value":518000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2025-04-25","accession":"0001437749-25-013105","form":"10-K"},"openingAssets":{"value":32858000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-30","accession":"0001437749-24-013973","form":"10-K"},"openingCurrentLiabilities":{"value":8931000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-30","accession":"0001437749-24-013973","form":"10-K"},"openingCapitalEmployed":{"value":23927000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":23052000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-31","filed":"2025-04-25","accession":"0001437749-25-013105","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":9806000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-30","accession":"0001437749-24-013973","form":"10-K"},"openingCash":{"value":778000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-30","accession":"0001437749-24-013973","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":1683000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-01-31","filed":"2024-04-30","accession":"0001437749-24-013973","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":33491000,"tag":"Assets","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-04-25","accession":"0001437749-25-013105","form":"10-K"},"closingCurrentLiabilities":{"value":10277000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-04-25","accession":"0001437749-25-013105","form":"10-K"},"closingCapitalEmployed":{"value":23214000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":22641000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-01-31","filed":"2026-04-20","accession":"0001437749-26-012831","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":10850000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-04-25","accession":"0001437749-25-013105","form":"10-K"},"closingCash":{"value":5289000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-04-25","accession":"0001437749-25-013105","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":1683000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-01-31","filed":"2025-04-25","accession":"0001437749-25-013105","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":-3514000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2025-04-25","accession":"0001437749-25-013105","form":"10-K"},"incomeTaxExpense":{"value":1338000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2025-04-25","accession":"0001437749-25-013105","form":"10-K"},"pretaxIncome":{"value":238000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2025-04-25","accession":"0001437749-25-013105","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":23570500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: -1918.6131386861312; roce: 2.1976623321524786

Calculation inputs: {"original":{"fcfTotal":{"value":-3475000,"capex":{"accession":"0001437749-24-013973","end":"2023-01-31","filed":"2024-04-30","form":"10-K","start":"2022-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-24-013973","end":"2023-01-31","filed":"2024-04-30","form":"10-K","start":"2022-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":-8832000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2024-04-30","accession":"0001437749-24-013973","form":"10-K"},"operatingIncome":{"value":-5650000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2024-04-30","accession":"0001437749-24-013973","form":"10-K"},"openingAssets":{"value":42020000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-05-01","accession":"0001437749-23-011925","form":"10-K"},"openingCurrentLiabilities":{"value":10699000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-05-01","accession":"0001437749-23-011925","form":"10-K"},"openingCapitalEmployed":{"value":31321000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":30263000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-31","filed":"2024-04-30","accession":"0001437749-24-013973","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":11757000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-05-01","accession":"0001437749-23-011925","form":"10-K"},"openingCash":{"value":5114000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-05-01","accession":"0001437749-23-011925","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":1683000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-01-31","filed":"2023-05-01","accession":"0001437749-23-011925","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":32858000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-30","accession":"0001437749-24-013973","form":"10-K"},"closingCurrentLiabilities":{"value":8931000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-30","accession":"0001437749-24-013973","form":"10-K"},"closingCapitalEmployed":{"value":23927000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":23052000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-31","filed":"2025-04-25","accession":"0001437749-25-013105","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":9806000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-30","accession":"0001437749-24-013973","form":"10-K"},"closingCash":{"value":778000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-30","accession":"0001437749-24-013973","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":1683000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-01-31","filed":"2024-04-30","accession":"0001437749-24-013973","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":-12620000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2024-04-30","accession":"0001437749-24-013973","form":"10-K"},"incomeTaxExpense":{"value":699000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2024-04-30","accession":"0001437749-24-013973","form":"10-K"},"pretaxIncome":{"value":-5394000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2024-04-30","accession":"0001437749-24-013973","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":27624000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -20.453229076165652

Calculation inputs: {"original":{"fcfTotal":{"value":-17968000,"capex":{"accession":"0001437749-23-011925","end":"2022-01-31","filed":"2023-05-01","form":"10-K","start":"2021-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-23-011925","end":"2022-01-31","filed":"2023-05-01","form":"10-K","start":"2021-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":-15085000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2023-05-01","accession":"0001437749-23-011925","form":"10-K"},"operatingIncome":{"value":-14544000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2023-05-01","accession":"0001437749-23-011925","form":"10-K"},"openingAssets":{"value":39763000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-29","accession":"0001437749-22-010274","form":"10-K"},"openingCurrentLiabilities":{"value":7836000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-29","accession":"0001437749-22-010274","form":"10-K"},"openingCapitalEmployed":{"value":31927000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":30416000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-31","filed":"2023-05-01","accession":"0001437749-23-011925","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":9347000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-29","accession":"0001437749-22-010274","form":"10-K"},"openingCash":{"value":4611000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-29","accession":"0001437749-22-010274","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":1038000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-01-31","filed":"2022-04-29","accession":"0001437749-22-010274","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":42020000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-05-01","accession":"0001437749-23-011925","form":"10-K"},"closingCurrentLiabilities":{"value":10699000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-05-01","accession":"0001437749-23-011925","form":"10-K"},"closingCapitalEmployed":{"value":31321000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":30263000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-31","filed":"2024-04-30","accession":"0001437749-24-013973","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":11757000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-05-01","accession":"0001437749-23-011925","form":"10-K"},"closingCash":{"value":5114000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-05-01","accession":"0001437749-23-011925","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":1683000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-01-31","filed":"2023-05-01","accession":"0001437749-23-011925","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":-17986000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2023-05-01","accession":"0001437749-23-011925","form":"10-K"},"incomeTaxExpense":{"value":-39000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2023-05-01","accession":"0001437749-23-011925","form":"10-K"},"pretaxIncome":{"value":-13618000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2023-05-01","accession":"0001437749-23-011925","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":31624000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -45.99038704781179

Calculation inputs: {"original":{"fcfTotal":{"value":-6450000,"capex":{"accession":"0001437749-22-010274","end":"2021-01-31","filed":"2022-04-29","form":"10-K","start":"2020-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-22-010274","end":"2021-01-31","filed":"2022-04-29","form":"10-K","start":"2020-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":-20306000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2022-04-29","accession":"0001437749-22-010274","form":"10-K"},"operatingIncome":{"value":-14328000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2022-04-29","accession":"0001437749-22-010274","form":"10-K"},"openingAssets":{"value":58228000,"tag":"Assets","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-04-16","accession":"0000926423-21-000011","form":"10-K"},"openingCurrentLiabilities":{"value":8448000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-04-16","accession":"0000926423-21-000011","form":"10-K"},"openingCapitalEmployed":{"value":49780000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":47652000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-01-31","filed":"2022-04-29","accession":"0001437749-22-010274","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":10576000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-04-16","accession":"0000926423-21-000011","form":"10-K"},"openingCash":{"value":3090000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-04-16","accession":"0000926423-21-000011","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":994000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-01-31","filed":"2021-04-16","accession":"0000926423-21-000011","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":39763000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-29","accession":"0001437749-22-010274","form":"10-K"},"closingCurrentLiabilities":{"value":7836000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-29","accession":"0001437749-22-010274","form":"10-K"},"closingCapitalEmployed":{"value":31927000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":30416000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-31","filed":"2023-05-01","accession":"0001437749-23-011925","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":9347000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-29","accession":"0001437749-22-010274","form":"10-K"},"closingCash":{"value":4611000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-29","accession":"0001437749-22-010274","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":1038000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-01-31","filed":"2022-04-29","accession":"0001437749-22-010274","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":-22560000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2022-04-29","accession":"0001437749-22-010274","form":"10-K"},"incomeTaxExpense":{"value":536000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2022-04-29","accession":"0001437749-22-010274","form":"10-K"},"pretaxIncome":{"value":-13466000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2022-04-29","accession":"0001437749-22-010274","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":40853500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -35.071658487032934

Calculation inputs: {"original":{"fcfTotal":{"value":-6853000,"capex":{"accession":"0000926423-21-000011","end":"2020-01-31","filed":"2021-04-16","form":"10-K","start":"2019-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000926423-21-000011","end":"2020-01-31","filed":"2021-04-16","form":"10-K","start":"2019-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":42675000,"tag":"Revenues","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2020-04-28","accession":"0001628280-20-005760","form":"10-K"},"netIncome":{"value":-11287000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2021-04-16","accession":"0000926423-21-000011","form":"10-K"},"operatingIncome":{"value":-6290000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2021-04-16","accession":"0000926423-21-000011","form":"10-K"},"openingAssets":{"value":65301000,"tag":"Assets","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-04-28","accession":"0001628280-20-005760","form":"10-K"},"openingCurrentLiabilities":{"value":7428000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-04-28","accession":"0001628280-20-005760","form":"10-K"},"openingCapitalEmployed":{"value":57873000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":56678000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-01-31","filed":"2021-04-16","accession":"0000926423-21-000011","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":8623000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-04-28","accession":"0001628280-20-005760","form":"10-K"},"openingCash":{"value":9389000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-04-28","accession":"0001628280-20-005760","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":830000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-01-31","filed":"2020-04-28","accession":"0001628280-20-005760","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":58228000,"tag":"Assets","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-04-16","accession":"0000926423-21-000011","form":"10-K"},"closingCurrentLiabilities":{"value":8448000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-04-16","accession":"0000926423-21-000011","form":"10-K"},"closingCapitalEmployed":{"value":49780000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":47652000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-01-31","filed":"2022-04-29","accession":"0001437749-22-010274","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":10576000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-04-16","accession":"0000926423-21-000011","form":"10-K"},"closingCash":{"value":3090000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-04-16","accession":"0000926423-21-000011","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":994000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-01-31","filed":"2021-04-16","accession":"0000926423-21-000011","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":-13337000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2021-04-16","accession":"0000926423-21-000011","form":"10-K"},"incomeTaxExpense":{"value":353000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2021-04-16","accession":"0000926423-21-000011","form":"10-K"},"pretaxIncome":{"value":-6190000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2021-04-16","accession":"0000926423-21-000011","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":53826500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":-6853000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2020-04-28","accession":"0001628280-20-005760","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2020-04-28","accession":"0001628280-20-005760","form":"10-K"}},"revenue":{"value":42675000,"tag":"Revenues","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2020-04-28","accession":"0001628280-20-005760","form":"10-K"}}}}; fcfMargin: -16.05858230814294; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -11.685693849683707

Calculation inputs: {"original":{"fcfTotal":{"value":-6271000,"capex":{"accession":"0001628280-20-005760","end":"2019-01-31","filed":"2020-04-28","form":"10-K","start":"2018-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-20-005760","end":"2019-01-31","filed":"2020-04-28","form":"10-K","start":"2018-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":42942000,"tag":"Revenues","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2020-04-28","accession":"0001628280-20-005760","form":"10-K"},"netIncome":{"value":-19840000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2020-04-28","accession":"0001628280-20-005760","form":"10-K"},"operatingIncome":{"value":-13020000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2020-04-28","accession":"0001628280-20-005760","form":"10-K"},"openingAssets":{"value":73679000,"tag":"Assets","unit":"USD","start":null,"end":"2018-01-31","filed":"2020-04-28","accession":"0001628280-20-005760","form":"10-K"},"openingCurrentLiabilities":{"value":7523000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-04-05","accession":"0001628280-19-003963","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-01-31"},"openingParentEquity":{"value":65849000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-01-31","filed":"2020-04-28","accession":"0001628280-20-005760","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":7830000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-04-05","accession":"0001628280-19-003963","form":"10-K"},"openingCash":{"value":9902000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-04-05","accession":"0001628280-19-003963","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":532000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-01-31","filed":"2019-04-05","accession":"0001628280-19-003963","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":65301000,"tag":"Assets","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-04-28","accession":"0001628280-20-005760","form":"10-K"},"closingCurrentLiabilities":{"value":7428000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-04-28","accession":"0001628280-20-005760","form":"10-K"},"closingCapitalEmployed":{"value":57873000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":56678000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-01-31","filed":"2021-04-16","accession":"0000926423-21-000011","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":8623000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-04-28","accession":"0001628280-20-005760","form":"10-K"},"closingCash":{"value":9389000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-04-28","accession":"0001628280-20-005760","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":830000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-01-31","filed":"2020-04-28","accession":"0001628280-20-005760","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":-21548000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2020-04-28","accession":"0001628280-20-005760","form":"10-K"},"incomeTaxExpense":{"value":252000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2020-04-28","accession":"0001628280-20-005760","form":"10-K"},"pretaxIncome":{"value":-19588000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2020-04-28","accession":"0001628280-20-005760","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":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":-13020000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2019-04-05","accession":"0001628280-19-003963","form":"10-K"},"averageCapitalEmployed":{"value":62014500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":66156000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":73679000,"tag":"Assets","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-04-05","accession":"0001628280-19-003963","form":"10-K"},"openingCurrentLiabilities":{"value":7523000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-04-05","accession":"0001628280-19-003963","form":"10-K"},"closingCapitalEmployed":{"value":57873000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":65301000,"tag":"Assets","unit":"USD","start":null,"end":"2019-01-31","filed":"2019-04-05","accession":"0001628280-19-003963","form":"10-K"},"closingCurrentLiabilities":{"value":7428000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-01-31","filed":"2019-04-05","accession":"0001628280-19-003963","form":"10-K"}}}}; fcfMargin: -14.603418564575474; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -20.995089858017078

Calculation inputs: {"original":{"fcfTotal":{"value":312000,"capex":{"accession":"0001628280-20-005760","end":"2018-01-31","filed":"2020-04-28","form":"10-K","start":"2017-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-20-005760","end":"2018-01-31","filed":"2020-04-28","form":"10-K","start":"2017-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":48276000,"tag":"Revenues","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2020-04-28","accession":"0001628280-20-005760","form":"10-K"},"netIncome":{"value":-21069000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2020-04-28","accession":"0001628280-20-005760","form":"10-K"},"operatingIncome":{"value":-19708000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2020-04-28","accession":"0001628280-20-005760","form":"10-K"},"openingAssets":{"value":94714000,"tag":"Assets","unit":"USD","start":null,"end":"2017-01-31","filed":"2019-04-05","accession":"0001628280-19-003963","form":"10-K"},"openingCurrentLiabilities":{"value":13465000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-13","accession":"0001628280-18-004266","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-01-31"},"openingParentEquity":{"value":80932000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-01-31","filed":"2020-04-28","accession":"0001628280-20-005760","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":13782000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-13","accession":"0001628280-18-004266","form":"10-K"},"openingCash":{"value":2902000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-13","accession":"0001628280-18-004266","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":343000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-01-31","filed":"2018-04-13","accession":"0001628280-18-004266","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":73679000,"tag":"Assets","unit":"USD","start":null,"end":"2018-01-31","filed":"2020-04-28","accession":"0001628280-20-005760","form":"10-K"},"closingCurrentLiabilities":{"value":7523000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-04-05","accession":"0001628280-19-003963","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-01-31"},"closingParentEquity":{"value":65849000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-01-31","filed":"2020-04-28","accession":"0001628280-20-005760","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":7830000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-04-05","accession":"0001628280-19-003963","form":"10-K"},"closingCash":{"value":9902000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-04-05","accession":"0001628280-19-003963","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":532000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-01-31","filed":"2019-04-05","accession":"0001628280-19-003963","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":-21974000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2020-04-28","accession":"0001628280-20-005760","form":"10-K"},"incomeTaxExpense":{"value":910000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2020-04-28","accession":"0001628280-20-005760","form":"10-K"},"pretaxIncome":{"value":-20159000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2020-04-28","accession":"0001628280-20-005760","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":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":-19708000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2018-04-13","accession":"0001628280-18-004266","form":"10-K"},"averageCapitalEmployed":{"value":73702500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":81249000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":94714000,"tag":"Assets","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-13","accession":"0001628280-18-004266","form":"10-K"},"openingCurrentLiabilities":{"value":13465000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-13","accession":"0001628280-18-004266","form":"10-K"},"closingCapitalEmployed":{"value":66156000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":73679000,"tag":"Assets","unit":"USD","start":null,"end":"2018-01-31","filed":"2018-04-13","accession":"0001628280-18-004266","form":"10-K"},"closingCurrentLiabilities":{"value":7523000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-01-31","filed":"2018-04-13","accession":"0001628280-18-004266","form":"10-K"}}}}; fcfMargin: 0.6462838677603778; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -26.73993419490519

Calculation inputs: {"original":{"fcfTotal":{"value":2871000,"capex":{"accession":"0001628280-19-003963","end":"2017-01-31","filed":"2019-04-05","form":"10-K","start":"2016-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-19-003963","end":"2017-01-31","filed":"2019-04-05","form":"10-K","start":"2016-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":40999000,"tag":"Revenues","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2019-04-05","accession":"0001628280-19-003963","form":"10-K"},"netIncome":{"value":-33153000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2019-04-05","accession":"0001628280-19-003963","form":"10-K"},"operatingIncome":{"value":-31290000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2019-04-05","accession":"0001628280-19-003963","form":"10-K"},"openingAssets":{"value":134759000,"tag":"Assets","unit":"USD","start":null,"end":"2016-01-31","filed":"2018-04-13","accession":"0001628280-18-004266","form":"10-K"},"openingCurrentLiabilities":{"value":12456000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-07","accession":"0001193125-17-114008","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-01-31"},"openingParentEquity":{"value":105037000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-01-31","filed":"2019-04-05","accession":"0001628280-19-003963","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":29722000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-07","accession":"0001193125-17-114008","form":"10-K"},"openingCash":{"value":3769000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-07","accession":"0001193125-17-114008","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-01-31","filed":"2017-04-07","accession":"0001193125-17-114008","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":94714000,"tag":"Assets","unit":"USD","start":null,"end":"2017-01-31","filed":"2019-04-05","accession":"0001628280-19-003963","form":"10-K"},"closingCurrentLiabilities":{"value":13465000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-13","accession":"0001628280-18-004266","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-01-31"},"closingParentEquity":{"value":80932000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-01-31","filed":"2020-04-28","accession":"0001628280-20-005760","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":13782000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-13","accession":"0001628280-18-004266","form":"10-K"},"closingCash":{"value":2902000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-13","accession":"0001628280-18-004266","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":343000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-01-31","filed":"2018-04-13","accession":"0001628280-18-004266","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":-33639000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2019-04-05","accession":"0001628280-19-003963","form":"10-K"},"incomeTaxExpense":{"value":1814000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2019-04-05","accession":"0001628280-19-003963","form":"10-K"},"pretaxIncome":{"value":-31339000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2019-04-05","accession":"0001628280-19-003963","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":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":-31290000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2017-04-07","accession":"0001193125-17-114008","form":"10-K"},"averageCapitalEmployed":{"value":101776000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":122303000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":134759000,"tag":"Assets","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-07","accession":"0001193125-17-114008","form":"10-K"},"openingCurrentLiabilities":{"value":12456000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-07","accession":"0001193125-17-114008","form":"10-K"},"closingCapitalEmployed":{"value":81249000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":94714000,"tag":"Assets","unit":"USD","start":null,"end":"2017-01-31","filed":"2017-04-07","accession":"0001193125-17-114008","form":"10-K"},"closingCurrentLiabilities":{"value":13465000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-01-31","filed":"2017-04-07","accession":"0001193125-17-114008","form":"10-K"}}}}; fcfMargin: 7.002609819751701; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -30.74398679452916

Calculation inputs: {"original":{"fcfTotal":{"value":14711000,"capex":{"accession":"0001628280-18-004266","end":"2016-01-31","filed":"2018-04-13","form":"10-K","start":"2015-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-18-004266","end":"2016-01-31","filed":"2018-04-13","form":"10-K","start":"2015-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":51819000,"tag":"Revenues","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2018-04-13","accession":"0001628280-18-004266","form":"10-K"},"netIncome":{"value":-38736000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2018-04-13","accession":"0001628280-18-004266","form":"10-K"},"operatingIncome":{"value":-26760000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2018-04-13","accession":"0001628280-18-004266","form":"10-K"},"openingAssets":{"value":179611000,"tag":"Assets","unit":"USD","start":null,"end":"2015-01-31","filed":"2017-04-07","accession":"0001193125-17-114008","form":"10-K"},"openingCurrentLiabilities":{"value":10000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-04-07","accession":"0001193125-16-533937","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-01-31"},"openingParentEquity":{"value":146474000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-01-31","filed":"2018-04-13","accession":"0001628280-18-004266","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":33137000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-04-07","accession":"0001193125-16-533937","form":"10-K"},"openingCash":{"value":5175000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-04-07","accession":"0001193125-16-533937","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-01-31","filed":"2016-04-07","accession":"0001193125-16-533937","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":134759000,"tag":"Assets","unit":"USD","start":null,"end":"2016-01-31","filed":"2018-04-13","accession":"0001628280-18-004266","form":"10-K"},"closingCurrentLiabilities":{"value":12456000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-07","accession":"0001193125-17-114008","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-01-31"},"closingParentEquity":{"value":105037000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-01-31","filed":"2019-04-05","accession":"0001628280-19-003963","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":29722000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-07","accession":"0001193125-17-114008","form":"10-K"},"closingCash":{"value":3769000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-07","accession":"0001193125-17-114008","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-01-31","filed":"2017-04-07","accession":"0001193125-17-114008","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":-38736000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2018-04-13","accession":"0001628280-18-004266","form":"10-K"},"incomeTaxExpense":{"value":10977000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2018-04-13","accession":"0001628280-18-004266","form":"10-K"},"pretaxIncome":{"value":-27759000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2018-04-13","accession":"0001628280-18-004266","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":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":-26760000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2016-04-07","accession":"0001193125-16-533937","form":"10-K"},"averageCapitalEmployed":{"value":145957000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":169611000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":179611000,"tag":"Assets","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-04-07","accession":"0001193125-16-533937","form":"10-K"},"openingCurrentLiabilities":{"value":10000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-04-07","accession":"0001193125-16-533937","form":"10-K"},"closingCapitalEmployed":{"value":122303000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":134759000,"tag":"Assets","unit":"USD","start":null,"end":"2016-01-31","filed":"2016-04-07","accession":"0001193125-16-533937","form":"10-K"},"closingCurrentLiabilities":{"value":12456000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-01-31","filed":"2016-04-07","accession":"0001193125-16-533937","form":"10-K"}}}}; fcfMargin: 28.38920087226693; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -18.334166912172766

Calculation inputs: {"original":{"fcfTotal":{"value":24754000,"capex":{"accession":"0001193125-17-114008","end":"2015-01-31","filed":"2017-04-07","form":"10-K","start":"2014-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-17-114008","end":"2015-01-31","filed":"2017-04-07","form":"10-K","start":"2014-02-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":83146000,"tag":"Revenues","unit":"USD","start":"2014-02-01","end":"2015-01-31","filed":"2017-04-07","accession":"0001193125-17-114008","form":"10-K"},"netIncome":{"value":-9192000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-02-01","end":"2015-01-31","filed":"2017-04-07","accession":"0001193125-17-114008","form":"10-K"},"operatingIncome":{"value":-6745000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-02-01","end":"2015-01-31","filed":"2017-04-07","accession":"0001193125-17-114008","form":"10-K"},"openingAssets":{"value":205419000,"tag":"Assets","unit":"USD","start":null,"end":"2014-01-31","filed":"2016-04-07","accession":"0001193125-16-533937","form":"10-K"},"openingCurrentLiabilities":{"value":12438000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-04-08","accession":"0001193125-15-122895","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-01-31"},"openingParentEquity":{"value":170448000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-01-31","filed":"2017-04-07","accession":"0001193125-17-114008","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":34971000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-04-08","accession":"0001193125-15-122895","form":"10-K"},"openingCash":{"value":15162000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-01-31","filed":"2016-04-07","accession":"0001193125-16-533937","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":179611000,"tag":"Assets","unit":"USD","start":null,"end":"2015-01-31","filed":"2017-04-07","accession":"0001193125-17-114008","form":"10-K"},"closingCurrentLiabilities":{"value":10000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-04-07","accession":"0001193125-16-533937","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-01-31"},"closingParentEquity":{"value":146474000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-01-31","filed":"2018-04-13","accession":"0001628280-18-004266","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":33137000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-04-07","accession":"0001193125-16-533937","form":"10-K"},"closingCash":{"value":5175000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-04-07","accession":"0001193125-16-533937","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-01-31","filed":"2016-04-07","accession":"0001193125-16-533937","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":-9192000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-02-01","end":"2015-01-31","filed":"2017-04-07","accession":"0001193125-17-114008","form":"10-K"},"incomeTaxExpense":{"value":-994000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-02-01","end":"2015-01-31","filed":"2017-04-07","accession":"0001193125-17-114008","form":"10-K"},"pretaxIncome":{"value":-10186000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-02-01","end":"2015-01-31","filed":"2017-04-07","accession":"0001193125-17-114008","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":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":-6745000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-02-01","end":"2015-01-31","filed":"2015-04-08","accession":"0001193125-15-122895","form":"10-K"},"averageCapitalEmployed":{"value":181296000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":192981000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":205419000,"tag":"Assets","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-04-08","accession":"0001193125-15-122895","form":"10-K"},"openingCurrentLiabilities":{"value":12438000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-04-08","accession":"0001193125-15-122895","form":"10-K"},"closingCapitalEmployed":{"value":169611000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":179611000,"tag":"Assets","unit":"USD","start":null,"end":"2015-01-31","filed":"2015-04-08","accession":"0001193125-15-122895","form":"10-K"},"closingCurrentLiabilities":{"value":10000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-01-31","filed":"2015-04-08","accession":"0001193125-15-122895","form":"10-K"}}}}; fcfMargin: 29.771726841940684; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -3.720435089577266

Calculation inputs: {"original":{"fcfTotal":{"value":20666000,"capex":{"accession":"0001193125-16-533937","end":"2014-01-31","filed":"2016-04-07","form":"10-K","start":"2013-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-14-129776","end":"2014-01-31","filed":"2014-04-03","form":"10-K","start":"2013-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":92108000,"tag":"Revenues","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2016-04-07","accession":"0001193125-16-533937","form":"10-K"},"netIncome":{"value":4768000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2016-04-07","accession":"0001193125-16-533937","form":"10-K"},"operatingIncome":{"value":5805000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2016-04-07","accession":"0001193125-16-533937","form":"10-K"},"openingAssets":{"value":190407000,"tag":"Assets","unit":"USD","start":null,"end":"2013-01-31","filed":"2015-04-08","accession":"0001193125-15-122895","form":"10-K"},"openingCurrentLiabilities":{"value":9480000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-01-31","filed":"2014-04-03","accession":"0001193125-14-129776","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-01-31"},"openingParentEquity":{"value":176313000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-01-31","filed":"2016-04-07","accession":"0001193125-16-533937","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":14094000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-01-31","filed":"2014-04-03","accession":"0001193125-14-129776","form":"10-K"},"openingCash":{"value":15150000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-01-31","filed":"2016-04-07","accession":"0001193125-16-533937","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":205419000,"tag":"Assets","unit":"USD","start":null,"end":"2014-01-31","filed":"2016-04-07","accession":"0001193125-16-533937","form":"10-K"},"closingCurrentLiabilities":{"value":12438000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-04-08","accession":"0001193125-15-122895","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-01-31"},"closingParentEquity":{"value":170448000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-01-31","filed":"2017-04-07","accession":"0001193125-17-114008","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":34971000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-04-08","accession":"0001193125-15-122895","form":"10-K"},"closingCash":{"value":15162000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-01-31","filed":"2016-04-07","accession":"0001193125-16-533937","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":4768000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2016-04-07","accession":"0001193125-16-533937","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1258000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2016-04-07","accession":"0001193125-16-533937","form":"10-K"},"pretaxIncome":{"value":6026000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2016-04-07","accession":"0001193125-16-533937","form":"10-K"},"effectiveTaxRate":{"value":0.20876203119814138,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":4593136.408894789,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":5805000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2014-04-03","accession":"0001193125-14-129776","form":"10-K"},"averageCapitalEmployed":{"value":186954000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":180927000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":190407000,"tag":"Assets","unit":"USD","start":null,"end":"2013-01-31","filed":"2014-04-03","accession":"0001193125-14-129776","form":"10-K"},"openingCurrentLiabilities":{"value":9480000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-01-31","filed":"2014-04-03","accession":"0001193125-14-129776","form":"10-K"},"closingCapitalEmployed":{"value":192981000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":205419000,"tag":"Assets","unit":"USD","start":null,"end":"2014-01-31","filed":"2014-04-03","accession":"0001193125-14-129776","form":"10-K"},"closingCurrentLiabilities":{"value":12438000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-01-31","filed":"2014-04-03","accession":"0001193125-14-129776","form":"10-K"}},"fcfMargin":{"fcfTotal":{"value":20666000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2014-04-03","accession":"0001193125-14-129776","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2014-04-03","accession":"0001193125-14-129776","form":"10-K"}},"revenue":{"value":92108000,"tag":"Revenues","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2014-04-03","accession":"0001193125-14-129776","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":20666000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2014-04-03","accession":"0001193125-14-129776","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2014-04-03","accession":"0001193125-14-129776","form":"10-K"}},"netIncome":{"value":4768000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2014-04-03","accession":"0001193125-14-129776","form":"10-K"}}}}; fcfMargin: 22.43670473791636; cashConversion: 433.4312080536913; roce: 3.1050418819602683

Calculation inputs: {"original":{"fcfTotal":{"value":43292000,"capex":{"accession":"0001193125-15-122895","end":"2013-01-31","filed":"2015-04-08","form":"10-K","start":"2012-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-14-129776","end":"2013-01-31","filed":"2014-04-03","form":"10-K","start":"2012-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":104685000,"tag":"Revenues","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2015-04-08","accession":"0001193125-15-122895","form":"10-K"},"netIncome":{"value":17051000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2015-04-08","accession":"0001193125-15-122895","form":"10-K"},"operatingIncome":{"value":13902000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2015-04-08","accession":"0001193125-15-122895","form":"10-K"},"openingAssets":{"value":198229000,"tag":"Assets","unit":"USD","start":null,"end":"2012-01-31","filed":"2014-04-03","accession":"0001193125-14-129776","form":"10-K"},"openingCurrentLiabilities":{"value":23981000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-01-31","filed":"2013-04-04","accession":"0001193125-13-142186","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-01-31"},"openingParentEquity":{"value":155434000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-01-31","filed":"2015-04-08","accession":"0001193125-15-122895","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":42795000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-01-31","filed":"2013-04-04","accession":"0001193125-13-142186","form":"10-K"},"openingCash":{"value":15287000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-01-31","filed":"2015-04-08","accession":"0001193125-15-122895","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":190407000,"tag":"Assets","unit":"USD","start":null,"end":"2013-01-31","filed":"2015-04-08","accession":"0001193125-15-122895","form":"10-K"},"closingCurrentLiabilities":{"value":9480000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-01-31","filed":"2014-04-03","accession":"0001193125-14-129776","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-01-31"},"closingParentEquity":{"value":176313000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-01-31","filed":"2016-04-07","accession":"0001193125-16-533937","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":14094000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-01-31","filed":"2014-04-03","accession":"0001193125-14-129776","form":"10-K"},"closingCash":{"value":15150000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-01-31","filed":"2016-04-07","accession":"0001193125-16-533937","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":17051000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2015-04-08","accession":"0001193125-15-122895","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-3527000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2015-04-08","accession":"0001193125-15-122895","form":"10-K"},"pretaxIncome":{"value":13524000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2015-04-08","accession":"0001193125-15-122895","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":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":13902000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2013-04-04","accession":"0001193125-13-142186","form":"10-K"},"averageCapitalEmployed":{"value":177587500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":174248000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":198229000,"tag":"Assets","unit":"USD","start":null,"end":"2012-01-31","filed":"2013-04-04","accession":"0001193125-13-142186","form":"10-K"},"openingCurrentLiabilities":{"value":23981000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-01-31","filed":"2013-04-04","accession":"0001193125-13-142186","form":"10-K"},"closingCapitalEmployed":{"value":180927000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":190407000,"tag":"Assets","unit":"USD","start":null,"end":"2013-01-31","filed":"2013-04-04","accession":"0001193125-13-142186","form":"10-K"},"closingCurrentLiabilities":{"value":9480000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-01-31","filed":"2013-04-04","accession":"0001193125-13-142186","form":"10-K"}},"fcfMargin":{"fcfTotal":{"value":43292000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2014-04-03","accession":"0001193125-14-129776","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2014-04-03","accession":"0001193125-14-129776","form":"10-K"}},"revenue":{"value":104685000,"tag":"Revenues","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2014-04-03","accession":"0001193125-14-129776","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":43292000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2014-04-03","accession":"0001193125-14-129776","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2014-04-03","accession":"0001193125-14-129776","form":"10-K"}},"netIncome":{"value":17051000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2014-04-03","accession":"0001193125-14-129776","form":"10-K"}}}}; fcfMargin: 41.35453980990591; cashConversion: 253.89713213301275; roce: 7.828253677764482

Calculation inputs: {"original":{"fcfTotal":{"value":34433000,"capex":{"accession":"0001193125-14-129776","end":"2012-01-31","filed":"2014-04-03","form":"10-K","start":"2011-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-14-129776","end":"2012-01-31","filed":"2014-04-03","form":"10-K","start":"2011-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":112834000,"tag":"Revenues","unit":"USD","start":"2011-02-01","end":"2012-01-31","filed":"2014-04-03","accession":"0001193125-14-129776","form":"10-K"},"netIncome":{"value":24321000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-02-01","end":"2012-01-31","filed":"2014-04-03","accession":"0001193125-14-129776","form":"10-K"},"operatingIncome":{"value":34544000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-02-01","end":"2012-01-31","filed":"2014-04-03","accession":"0001193125-14-129776","form":"10-K"},"openingAssets":{"value":137971000,"tag":"Assets","unit":"USD","start":null,"end":"2011-01-31","filed":"2013-04-04","accession":"0001193125-13-142186","form":"10-K"},"openingCurrentLiabilities":{"value":15599000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-01-31","filed":"2012-04-04","accession":"0001193125-12-150047","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-01-31"},"openingParentEquity":{"value":94715000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-01-31","filed":"2014-04-03","accession":"0001193125-14-129776","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":43256000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-01-31","filed":"2012-04-04","accession":"0001193125-12-150047","form":"10-K"},"openingCash":{"value":14647000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-01-31","filed":"2014-04-03","accession":"0001193125-14-129776","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 2011-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":198229000,"tag":"Assets","unit":"USD","start":null,"end":"2012-01-31","filed":"2014-04-03","accession":"0001193125-14-129776","form":"10-K"},"closingCurrentLiabilities":{"value":23981000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-01-31","filed":"2013-04-04","accession":"0001193125-13-142186","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-01-31"},"closingParentEquity":{"value":155434000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-01-31","filed":"2015-04-08","accession":"0001193125-15-122895","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":42795000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-01-31","filed":"2013-04-04","accession":"0001193125-13-142186","form":"10-K"},"closingCash":{"value":15287000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-01-31","filed":"2015-04-08","accession":"0001193125-15-122895","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":24321000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-02-01","end":"2012-01-31","filed":"2014-04-03","accession":"0001193125-14-129776","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":10009000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-02-01","end":"2012-01-31","filed":"2014-04-03","accession":"0001193125-14-129776","form":"10-K"},"pretaxIncome":{"value":34330000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-02-01","end":"2012-01-31","filed":"2014-04-03","accession":"0001193125-14-129776","form":"10-K"},"effectiveTaxRate":{"value":0.2915525779201864,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":24472607.74832508,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":34544000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-02-01","end":"2012-01-31","filed":"2012-04-04","accession":"0001193125-12-150047","form":"10-K"},"averageCapitalEmployed":{"value":148310000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":122372000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":137971000,"tag":"Assets","unit":"USD","start":null,"end":"2011-01-31","filed":"2012-04-04","accession":"0001193125-12-150047","form":"10-K"},"openingCurrentLiabilities":{"value":15599000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-01-31","filed":"2012-04-04","accession":"0001193125-12-150047","form":"10-K"},"closingCapitalEmployed":{"value":174248000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":198229000,"tag":"Assets","unit":"USD","start":null,"end":"2012-01-31","filed":"2012-04-04","accession":"0001193125-12-150047","form":"10-K"},"closingCurrentLiabilities":{"value":23981000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-01-31","filed":"2012-04-04","accession":"0001193125-12-150047","form":"10-K"}}}}; fcfMargin: 30.516510980732757; cashConversion: 141.57723777805188; roce: 23.29175375901827

Calculation inputs: {"original":{"fcfTotal":{"value":29754000,"capex":{"accession":"0001193125-13-142186","end":"2011-01-31","filed":"2013-04-04","form":"10-K","start":"2010-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-13-142186","end":"2011-01-31","filed":"2013-04-04","form":"10-K","start":"2010-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":71363000,"tag":"Revenues","unit":"USD","start":"2010-02-01","end":"2011-01-31","filed":"2013-04-04","accession":"0001193125-13-142186","form":"10-K"},"netIncome":{"value":4729000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-02-01","end":"2011-01-31","filed":"2013-04-04","accession":"0001193125-13-142186","form":"10-K"},"operatingIncome":{"value":6921000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-02-01","end":"2011-01-31","filed":"2013-04-04","accession":"0001193125-13-142186","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-01-31"},"openingParentEquity":{"value":84955000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-01-31","filed":"2013-04-04","accession":"0001193125-13-142186","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":6130000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-01-31","filed":"2013-04-04","accession":"0001193125-13-142186","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":137971000,"tag":"Assets","unit":"USD","start":null,"end":"2011-01-31","filed":"2013-04-04","accession":"0001193125-13-142186","form":"10-K"},"closingCurrentLiabilities":{"value":15599000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-01-31","filed":"2012-04-04","accession":"0001193125-12-150047","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-01-31"},"closingParentEquity":{"value":94715000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-01-31","filed":"2014-04-03","accession":"0001193125-14-129776","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":43256000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-01-31","filed":"2012-04-04","accession":"0001193125-12-150047","form":"10-K"},"closingCash":{"value":14647000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-01-31","filed":"2014-04-03","accession":"0001193125-14-129776","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 2011-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":4729000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-02-01","end":"2011-01-31","filed":"2013-04-04","accession":"0001193125-13-142186","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2065000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-02-01","end":"2011-01-31","filed":"2013-04-04","accession":"0001193125-13-142186","form":"10-K"},"pretaxIncome":{"value":6794000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2010-02-01","end":"2011-01-31","filed":"2013-04-04","accession":"0001193125-13-142186","form":"10-K"},"effectiveTaxRate":{"value":0.3039446570503385,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":4817399.028554607,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 41.69387497722909; cashConversion: 629.1816451681117; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-01-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-01-31

Calculation inputs: {"original":{"fcfTotal":{"value":13583000,"capex":{"accession":"0001193125-12-150047","end":"2010-01-31","filed":"2012-04-04","form":"10-K","start":"2009-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-12-150047","end":"2010-01-31","filed":"2012-04-04","form":"10-K","start":"2009-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":55172000,"tag":"Revenues","unit":"USD","start":"2009-02-01","end":"2010-01-31","filed":"2012-04-04","accession":"0001193125-12-150047","form":"10-K"},"netIncome":{"value":520000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-02-01","end":"2010-01-31","filed":"2012-04-04","accession":"0001193125-12-150047","form":"10-K"},"operatingIncome":{"value":871000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-02-01","end":"2010-01-31","filed":"2012-04-04","accession":"0001193125-12-150047","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 2009-01-31"},"openingParentEquity":{"value":77123000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-01-31","filed":"2012-04-04","accession":"0001193125-12-150047","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":5063000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-01-31","filed":"2012-04-04","accession":"0001193125-12-150047","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 2009-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-01-31"},"closingParentEquity":{"value":84955000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-01-31","filed":"2013-04-04","accession":"0001193125-13-142186","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":6130000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-01-31","filed":"2013-04-04","accession":"0001193125-13-142186","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 2010-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":520000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-02-01","end":"2010-01-31","filed":"2012-04-04","accession":"0001193125-12-150047","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":119000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-02-01","end":"2010-01-31","filed":"2012-04-04","accession":"0001193125-12-150047","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: 24.61937214529109; cashConversion: 2612.1153846153848; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-01-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-01-31

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 2858000; netIncome: 750000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 6818000; netIncome: 5074000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 518000; netIncome: 274000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: -5650000; netIncome: -8832000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: -14544000; netIncome: -15085000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: -14328000; netIncome: -20306000

revenue: 42675000; operatingIncome: -6290000; netIncome: -11287000

revenue: 42942000; operatingIncome: -13020000; netIncome: -19840000

revenue: 48276000; operatingIncome: -19708000; netIncome: -21069000

revenue: 40999000; operatingIncome: -31290000; netIncome: -33153000

revenue: 51819000; operatingIncome: -26760000; netIncome: -38736000

revenue: 83146000; operatingIncome: -6745000; netIncome: -9192000

revenue: 92108000; operatingIncome: 5805000; netIncome: 4768000

revenue: 104685000; operatingIncome: 13902000; netIncome: 17051000

revenue: 112834000; operatingIncome: 34544000; netIncome: 24321000

revenue: 71363000; operatingIncome: 6921000; netIncome: 4729000

revenue: 55172000; operatingIncome: 871000; netIncome: 520000