NATHANS FAMOUS, INC. (NATH)

revenue: 162063000; averageDilutedShares: 4124000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4094405

revenue: 148182000; averageDilutedShares: 4095000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4089510

revenue: 138610000; averageDilutedShares: 4087000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4084615

revenue: 130785000; averageDilutedShares: 4090000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4079720

revenue: 114882000; averageDilutedShares: 4115000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4115154

revenue: 75839000; averageDilutedShares: 4116000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4114934

revenue: 103325000; averageDilutedShares: 4216000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4141387

revenue: 101849000; averageDilutedShares: 4220000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4194575

revenue: 104201000; averageDilutedShares: 4221000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4184549

revenue: 96256000; averageDilutedShares: 4206000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4176497

revenue: 100449000; averageDilutedShares: 4463000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4177309

revenue: 99112000; averageDilutedShares: 4588000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4604410

revenue: 79752000; averageDilutedShares: 4605000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4482157

revenue: 71069000; averageDilutedShares: 4588000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4378618

revenue: 66222000; averageDilutedShares: 5049000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4363777

revenue: 57255000; averageDilutedShares: 5504000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 5082713

revenue: 50876000; averageDilutedShares: 5716000; 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":17864000,"capex":{"accession":"0001437749-26-019923","end":"2026-03-29","filed":"2026-06-09","form":"10-K","start":"2025-03-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-26-019923","end":"2026-03-29","filed":"2026-06-09","form":"10-K","start":"2025-03-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":162063000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-03-31","end":"2026-03-29","filed":"2026-06-09","accession":"0001437749-26-019923","form":"10-K"},"netIncome":{"value":20020000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-03-31","end":"2026-03-29","filed":"2026-06-09","accession":"0001437749-26-019923","form":"10-K"},"operatingIncome":{"value":30102000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-03-31","end":"2026-03-29","filed":"2026-06-09","accession":"0001437749-26-019923","form":"10-K"},"openingAssets":{"value":53476000,"tag":"Assets","unit":"USD","start":null,"end":"2025-03-30","filed":"2026-06-09","accession":"0001437749-26-019923","form":"10-K"},"openingCurrentLiabilities":{"value":16764000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-03-30","filed":"2026-06-09","accession":"0001437749-26-019923","form":"10-K"},"openingCapitalEmployed":{"value":36712000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-16513000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-03-30","filed":"2026-06-09","accession":"0001437749-26-019923","form":"10-K"},"openingTotalEquity":{"value":-16513000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":69989000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-03-30","filed":"2026-06-09","accession":"0001437749-26-019923","form":"10-K"},"openingCash":{"value":27802000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-03-30","filed":"2026-06-09","accession":"0001437749-26-019923","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 2025-03-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":53651000,"tag":"Assets","unit":"USD","start":null,"end":"2026-03-29","filed":"2026-06-09","accession":"0001437749-26-019923","form":"10-K"},"closingCurrentLiabilities":{"value":18902000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-03-29","filed":"2026-06-09","accession":"0001437749-26-019923","form":"10-K"},"closingCapitalEmployed":{"value":34749000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-14223000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-03-29","filed":"2026-06-09","accession":"0001437749-26-019923","form":"10-K"},"closingTotalEquity":{"value":-14223000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":67874000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-03-29","filed":"2026-06-09","accession":"0001437749-26-019923","form":"10-K"},"closingCash":{"value":24404000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-03-29","filed":"2026-06-09","accession":"0001437749-26-019923","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 2026-03-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":20020000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2025-03-31","end":"2026-03-29","filed":"2026-06-09","accession":"0001437749-26-019923","form":"10-K"},"incomeTaxExpense":{"value":8170000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-03-31","end":"2026-03-29","filed":"2026-06-09","accession":"0001437749-26-019923","form":"10-K"},"pretaxIncome":{"value":28190000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-03-31","end":"2026-03-29","filed":"2026-06-09","accession":"0001437749-26-019923","form":"10-K"},"effectiveTaxRate":{"value":0.28981908478183754,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":21377865.909897126,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":35730500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 11.022873820674677; cashConversion: 89.23076923076924; roce: 84.24735170232715

Calculation inputs: {"original":{"fcfTotal":{"value":25015000,"capex":{"accession":"0001437749-26-019923","end":"2025-03-30","filed":"2026-06-09","form":"10-K","start":"2024-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-26-019923","end":"2025-03-30","filed":"2026-06-09","form":"10-K","start":"2024-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":148182000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-04-01","end":"2025-03-30","filed":"2026-06-09","accession":"0001437749-26-019923","form":"10-K"},"netIncome":{"value":24026000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-04-01","end":"2025-03-30","filed":"2026-06-09","accession":"0001437749-26-019923","form":"10-K"},"operatingIncome":{"value":36497000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-04-01","end":"2025-03-30","filed":"2026-06-09","accession":"0001437749-26-019923","form":"10-K"},"openingAssets":{"value":48858000,"tag":"Assets","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-06-10","accession":"0001437749-25-019916","form":"10-K"},"openingCurrentLiabilities":{"value":15573000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-06-10","accession":"0001437749-25-019916","form":"10-K"},"openingCapitalEmployed":{"value":33285000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-32923000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-03-31","filed":"2026-06-09","accession":"0001437749-26-019923","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":81781000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-06-10","accession":"0001437749-25-019916","form":"10-K"},"openingCash":{"value":21027000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-06-10","accession":"0001437749-25-019916","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 2024-03-31"},"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":53476000,"tag":"Assets","unit":"USD","start":null,"end":"2025-03-30","filed":"2026-06-09","accession":"0001437749-26-019923","form":"10-K"},"closingCurrentLiabilities":{"value":16764000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-03-30","filed":"2026-06-09","accession":"0001437749-26-019923","form":"10-K"},"closingCapitalEmployed":{"value":36712000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-16513000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-03-30","filed":"2026-06-09","accession":"0001437749-26-019923","form":"10-K"},"closingTotalEquity":{"value":-16513000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":69989000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-03-30","filed":"2026-06-09","accession":"0001437749-26-019923","form":"10-K"},"closingCash":{"value":27802000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-03-30","filed":"2026-06-09","accession":"0001437749-26-019923","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 2025-03-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":24026000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-04-01","end":"2025-03-30","filed":"2026-06-09","accession":"0001437749-26-019923","form":"10-K"},"incomeTaxExpense":{"value":8735000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-04-01","end":"2025-03-30","filed":"2026-06-09","accession":"0001437749-26-019923","form":"10-K"},"pretaxIncome":{"value":32761000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-04-01","end":"2025-03-30","filed":"2026-06-09","accession":"0001437749-26-019923","form":"10-K"},"effectiveTaxRate":{"value":0.2666280028082171,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":26765877.7815085,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":34998500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 16.881267630346468; cashConversion: 104.1163739282444; roce: 104.28161206908868

Calculation inputs: {"original":{"fcfTotal":{"value":19689000,"capex":{"accession":"0001437749-25-019916","end":"2024-03-31","filed":"2025-06-10","form":"10-K","start":"2023-03-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-25-019916","end":"2024-03-31","filed":"2025-06-10","form":"10-K","start":"2023-03-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":138610000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-03-27","end":"2024-03-31","filed":"2025-06-10","accession":"0001437749-25-019916","form":"10-K"},"netIncome":{"value":19616000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-03-27","end":"2024-03-31","filed":"2025-06-10","accession":"0001437749-25-019916","form":"10-K"},"operatingIncome":{"value":32506000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-03-27","end":"2024-03-31","filed":"2025-06-10","accession":"0001437749-25-019916","form":"10-K"},"openingAssets":{"value":58610000,"tag":"Assets","unit":"USD","start":null,"end":"2023-03-26","filed":"2024-06-12","accession":"0001437749-24-020013","form":"10-K"},"openingCurrentLiabilities":{"value":16709000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-03-26","filed":"2024-06-12","accession":"0001437749-24-020013","form":"10-K"},"openingCapitalEmployed":{"value":41901000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-44562000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-03-26","filed":"2025-06-10","accession":"0001437749-25-019916","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":103172000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-03-26","filed":"2024-06-12","accession":"0001437749-24-020013","form":"10-K"},"openingCash":{"value":29861000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-03-26","filed":"2024-06-12","accession":"0001437749-24-020013","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 2023-03-26"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":48858000,"tag":"Assets","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-06-10","accession":"0001437749-25-019916","form":"10-K"},"closingCurrentLiabilities":{"value":15573000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-06-10","accession":"0001437749-25-019916","form":"10-K"},"closingCapitalEmployed":{"value":33285000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-32923000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-03-31","filed":"2026-06-09","accession":"0001437749-26-019923","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":81781000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-06-10","accession":"0001437749-25-019916","form":"10-K"},"closingCash":{"value":21027000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-06-10","accession":"0001437749-25-019916","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 2024-03-31"},"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":19616000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-03-27","end":"2024-03-31","filed":"2025-06-10","accession":"0001437749-25-019916","form":"10-K"},"incomeTaxExpense":{"value":7835000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-03-27","end":"2024-03-31","filed":"2025-06-10","accession":"0001437749-25-019916","form":"10-K"},"pretaxIncome":{"value":27451000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-03-27","end":"2024-03-31","filed":"2025-06-10","accession":"0001437749-25-019916","form":"10-K"},"effectiveTaxRate":{"value":0.2854176532731048,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":23228213.762704458,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":37593000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 14.204602842507756; cashConversion: 100.37214518760196; roce: 86.46822546750725

Calculation inputs: {"original":{"fcfTotal":{"value":19211000,"capex":{"accession":"0001437749-24-020013","end":"2023-03-26","filed":"2024-06-12","form":"10-K","start":"2022-03-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-24-020013","end":"2023-03-26","filed":"2024-06-12","form":"10-K","start":"2022-03-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":130785000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-03-28","end":"2023-03-26","filed":"2024-06-12","accession":"0001437749-24-020013","form":"10-K"},"netIncome":{"value":19623000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-03-28","end":"2023-03-26","filed":"2024-06-12","accession":"0001437749-24-020013","form":"10-K"},"operatingIncome":{"value":34445000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-03-28","end":"2023-03-26","filed":"2024-06-12","accession":"0001437749-24-020013","form":"10-K"},"openingAssets":{"value":78516000,"tag":"Assets","unit":"USD","start":null,"end":"2022-03-27","filed":"2023-06-08","accession":"0001437749-23-016924","form":"10-K"},"openingCurrentLiabilities":{"value":16412000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-03-27","filed":"2023-06-08","accession":"0001437749-23-016924","form":"10-K"},"openingCapitalEmployed":{"value":62104000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-54988000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-03-27","filed":"2024-06-12","accession":"0001437749-24-020013","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":133504000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-03-27","filed":"2023-06-08","accession":"0001437749-23-016924","form":"10-K"},"openingCash":{"value":50063000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-03-27","filed":"2023-06-08","accession":"0001437749-23-016924","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 2022-03-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":58610000,"tag":"Assets","unit":"USD","start":null,"end":"2023-03-26","filed":"2024-06-12","accession":"0001437749-24-020013","form":"10-K"},"closingCurrentLiabilities":{"value":16709000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-03-26","filed":"2024-06-12","accession":"0001437749-24-020013","form":"10-K"},"closingCapitalEmployed":{"value":41901000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-44562000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-03-26","filed":"2025-06-10","accession":"0001437749-25-019916","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":103172000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-03-26","filed":"2024-06-12","accession":"0001437749-24-020013","form":"10-K"},"closingCash":{"value":29861000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-03-26","filed":"2024-06-12","accession":"0001437749-24-020013","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 2023-03-26"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":19623000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-03-28","end":"2023-03-26","filed":"2024-06-12","accession":"0001437749-24-020013","form":"10-K"},"incomeTaxExpense":{"value":7181000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-03-28","end":"2023-03-26","filed":"2024-06-12","accession":"0001437749-24-020013","form":"10-K"},"pretaxIncome":{"value":26804000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-03-28","end":"2023-03-26","filed":"2024-06-12","accession":"0001437749-24-020013","form":"10-K"},"effectiveTaxRate":{"value":0.26790777495896134,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":25216916.691538576,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":52002500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 14.688993386091678; cashConversion: 97.90042297304183; roce: 66.23720013460891

Calculation inputs: {"original":{"fcfTotal":{"value":15841000,"capex":{"accession":"0001437749-23-016924","end":"2022-03-27","filed":"2023-06-08","form":"10-K","start":"2021-03-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-23-016924","end":"2022-03-27","filed":"2023-06-08","form":"10-K","start":"2021-03-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":114882000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-03-29","end":"2022-03-27","filed":"2023-06-08","accession":"0001437749-23-016924","form":"10-K"},"netIncome":{"value":13596000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-03-29","end":"2022-03-27","filed":"2023-06-08","accession":"0001437749-23-016924","form":"10-K"},"operatingIncome":{"value":29863000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-03-29","end":"2022-03-27","filed":"2023-06-08","accession":"0001437749-23-016924","form":"10-K"},"openingAssets":{"value":108809000,"tag":"Assets","unit":"USD","start":null,"end":"2021-03-28","filed":"2022-06-10","accession":"0001437749-22-014727","form":"10-K"},"openingCurrentLiabilities":{"value":14593000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-03-28","filed":"2022-06-10","accession":"0001437749-22-014727","form":"10-K"},"openingCapitalEmployed":{"value":94216000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-62478000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-03-28","filed":"2023-06-08","accession":"0001437749-23-016924","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":171287000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-03-28","filed":"2022-06-10","accession":"0001437749-22-014727","form":"10-K"},"openingCash":{"value":81064000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-03-28","filed":"2022-06-10","accession":"0001437749-22-014727","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 2021-03-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":78516000,"tag":"Assets","unit":"USD","start":null,"end":"2022-03-27","filed":"2023-06-08","accession":"0001437749-23-016924","form":"10-K"},"closingCurrentLiabilities":{"value":16412000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-03-27","filed":"2023-06-08","accession":"0001437749-23-016924","form":"10-K"},"closingCapitalEmployed":{"value":62104000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-54988000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-03-27","filed":"2024-06-12","accession":"0001437749-24-020013","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":133504000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-03-27","filed":"2023-06-08","accession":"0001437749-23-016924","form":"10-K"},"closingCash":{"value":50063000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-03-27","filed":"2023-06-08","accession":"0001437749-23-016924","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 2022-03-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":13596000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-03-29","end":"2022-03-27","filed":"2023-06-08","accession":"0001437749-23-016924","form":"10-K"},"incomeTaxExpense":{"value":4940000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-03-29","end":"2022-03-27","filed":"2023-06-08","accession":"0001437749-23-016924","form":"10-K"},"pretaxIncome":{"value":18536000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-03-29","end":"2022-03-27","filed":"2023-06-08","accession":"0001437749-23-016924","form":"10-K"},"effectiveTaxRate":{"value":0.26650841605524384,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":21904259.171342254,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":78160000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 13.788931251196882; cashConversion: 116.51220947337453; roce: 38.2075230296827

Calculation inputs: {"original":{"fcfTotal":{"value":11215000,"capex":{"accession":"0001437749-22-014727","end":"2021-03-28","filed":"2022-06-10","form":"10-K","start":"2020-03-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-22-014727","end":"2021-03-28","filed":"2022-06-10","form":"10-K","start":"2020-03-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":75839000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-03-30","end":"2021-03-28","filed":"2022-06-10","accession":"0001437749-22-014727","form":"10-K"},"netIncome":{"value":11075000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-03-30","end":"2021-03-28","filed":"2022-06-10","accession":"0001437749-22-014727","form":"10-K"},"operatingIncome":{"value":25515000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-03-30","end":"2021-03-28","filed":"2022-06-10","accession":"0001437749-22-014727","form":"10-K"},"openingAssets":{"value":105282000,"tag":"Assets","unit":"USD","start":null,"end":"2020-03-29","filed":"2021-06-11","accession":"0001437749-21-014536","form":"10-K"},"openingCurrentLiabilities":{"value":14619000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-03-29","filed":"2021-06-11","accession":"0001437749-21-014536","form":"10-K"},"openingCapitalEmployed":{"value":90663000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-66401000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-03-29","filed":"2022-06-10","accession":"0001437749-22-014727","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":171683000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-03-29","filed":"2021-06-11","accession":"0001437749-21-014536","form":"10-K"},"openingCash":{"value":77117000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-03-29","filed":"2021-06-11","accession":"0001437749-21-014536","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 2020-03-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":108809000,"tag":"Assets","unit":"USD","start":null,"end":"2021-03-28","filed":"2022-06-10","accession":"0001437749-22-014727","form":"10-K"},"closingCurrentLiabilities":{"value":14593000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-03-28","filed":"2022-06-10","accession":"0001437749-22-014727","form":"10-K"},"closingCapitalEmployed":{"value":94216000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-62478000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-03-28","filed":"2023-06-08","accession":"0001437749-23-016924","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":171287000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-03-28","filed":"2022-06-10","accession":"0001437749-22-014727","form":"10-K"},"closingCash":{"value":81064000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-03-28","filed":"2022-06-10","accession":"0001437749-22-014727","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 2021-03-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":11075000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-03-30","end":"2021-03-28","filed":"2022-06-10","accession":"0001437749-22-014727","form":"10-K"},"incomeTaxExpense":{"value":4250000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-03-30","end":"2021-03-28","filed":"2022-06-10","accession":"0001437749-22-014727","form":"10-K"},"pretaxIncome":{"value":15325000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-03-30","end":"2021-03-28","filed":"2022-06-10","accession":"0001437749-22-014727","form":"10-K"},"effectiveTaxRate":{"value":0.27732463295269166,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":18439061.99021207,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":92439500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 14.787905958675616; cashConversion: 101.26410835214448; roce: 27.601836877092584

Calculation inputs: {"original":{"fcfTotal":{"value":11479000,"capex":{"accession":"0001437749-21-014536","end":"2020-03-29","filed":"2021-06-11","form":"10-K","start":"2019-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-21-014536","end":"2020-03-29","filed":"2021-06-11","form":"10-K","start":"2019-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":103325000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-04-01","end":"2020-03-29","filed":"2021-06-11","accession":"0001437749-21-014536","form":"10-K"},"netIncome":{"value":13435000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-04-01","end":"2020-03-29","filed":"2021-06-11","accession":"0001437749-21-014536","form":"10-K"},"operatingIncome":{"value":27172000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-04-01","end":"2020-03-29","filed":"2021-06-11","accession":"0001437749-21-014536","form":"10-K"},"openingAssets":{"value":94306000,"tag":"Assets","unit":"USD","start":null,"end":"2019-03-31","filed":"2020-06-12","accession":"0001437749-20-012966","form":"10-K"},"openingCurrentLiabilities":{"value":14924000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-03-31","filed":"2020-06-12","accession":"0001437749-20-012966","form":"10-K"},"openingCapitalEmployed":{"value":79382000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-70144000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-03-31","filed":"2021-06-11","accession":"0001437749-21-014536","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":164450000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-03-31","filed":"2020-06-12","accession":"0001437749-20-012966","form":"10-K"},"openingCash":{"value":75446000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-03-31","filed":"2020-06-12","accession":"0001437749-20-012966","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 2019-03-31"},"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":105282000,"tag":"Assets","unit":"USD","start":null,"end":"2020-03-29","filed":"2021-06-11","accession":"0001437749-21-014536","form":"10-K"},"closingCurrentLiabilities":{"value":14619000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-03-29","filed":"2021-06-11","accession":"0001437749-21-014536","form":"10-K"},"closingCapitalEmployed":{"value":90663000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-66401000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-03-29","filed":"2022-06-10","accession":"0001437749-22-014727","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":171683000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-03-29","filed":"2021-06-11","accession":"0001437749-21-014536","form":"10-K"},"closingCash":{"value":77117000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-03-29","filed":"2021-06-11","accession":"0001437749-21-014536","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 2020-03-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":13435000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-04-01","end":"2020-03-29","filed":"2021-06-11","accession":"0001437749-21-014536","form":"10-K"},"incomeTaxExpense":{"value":4579000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-04-01","end":"2020-03-29","filed":"2021-06-11","accession":"0001437749-21-014536","form":"10-K"},"pretaxIncome":{"value":18014000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-04-01","end":"2020-03-29","filed":"2021-06-11","accession":"0001437749-21-014536","form":"10-K"},"effectiveTaxRate":{"value":0.2541911846341734,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":20265117.131120242,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":85022500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 11.109605613355916; cashConversion: 85.44101228135467; roce: 31.958599194330912

Calculation inputs: {"original":{"fcfTotal":{"value":10709000,"capex":{"accession":"0001437749-20-012966","end":"2019-03-31","filed":"2020-06-12","form":"10-K","start":"2018-03-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-20-012966","end":"2019-03-31","filed":"2020-06-12","form":"10-K","start":"2018-03-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":101849000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-03-26","end":"2019-03-31","filed":"2020-06-12","accession":"0001437749-20-012966","form":"10-K"},"netIncome":{"value":21493000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-03-26","end":"2019-03-31","filed":"2020-06-12","accession":"0001437749-20-012966","form":"10-K"},"operatingIncome":{"value":27976000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-03-26","end":"2019-03-31","filed":"2020-06-12","accession":"0001437749-20-012966","form":"10-K"},"openingAssets":{"value":80091000,"tag":"Assets","unit":"USD","start":null,"end":"2018-03-25","filed":"2019-06-14","accession":"0001437749-19-012012","form":"10-K"},"openingCurrentLiabilities":{"value":18006000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-03-25","filed":"2019-06-14","accession":"0001437749-19-012012","form":"10-K"},"openingCapitalEmployed":{"value":62085000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-84568000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-03-25","filed":"2020-06-12","accession":"0001437749-20-012966","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":164659000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-03-25","filed":"2019-06-14","accession":"0001437749-19-012012","form":"10-K"},"openingCash":{"value":57339000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-03-25","filed":"2020-06-12","accession":"0001437749-20-012966","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 2018-03-25"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":94306000,"tag":"Assets","unit":"USD","start":null,"end":"2019-03-31","filed":"2020-06-12","accession":"0001437749-20-012966","form":"10-K"},"closingCurrentLiabilities":{"value":14924000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-03-31","filed":"2020-06-12","accession":"0001437749-20-012966","form":"10-K"},"closingCapitalEmployed":{"value":79382000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-70144000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-03-31","filed":"2021-06-11","accession":"0001437749-21-014536","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":164450000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-03-31","filed":"2020-06-12","accession":"0001437749-20-012966","form":"10-K"},"closingCash":{"value":75446000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-03-31","filed":"2020-06-12","accession":"0001437749-20-012966","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 2019-03-31"},"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":21493000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-03-26","end":"2019-03-31","filed":"2020-06-12","accession":"0001437749-20-012966","form":"10-K"},"incomeTaxExpense":{"value":7917000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-03-26","end":"2019-03-31","filed":"2020-06-12","accession":"0001437749-20-012966","form":"10-K"},"pretaxIncome":{"value":29410000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-03-26","end":"2019-03-31","filed":"2020-06-12","accession":"0001437749-20-012966","form":"10-K"},"effectiveTaxRate":{"value":0.26919415164909893,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":20445024.413464807,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":70733500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 10.514585317479797; cashConversion: 49.8255245894012; roce: 39.55127344186277

Calculation inputs: {"original":{"fcfTotal":{"value":18299000,"capex":{"accession":"0001437749-19-012012","end":"2018-03-25","filed":"2019-06-14","form":"10-K","start":"2017-03-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-19-012012","end":"2018-03-25","filed":"2019-06-14","form":"10-K","start":"2017-03-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":104201000,"tag":"Revenues","unit":"USD","start":"2017-03-27","end":"2018-03-25","filed":"2018-06-08","accession":"0001437749-18-011457","form":"10-K"},"netIncome":{"value":2630000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-03-27","end":"2018-03-25","filed":"2019-06-14","accession":"0001437749-19-012012","form":"10-K"},"operatingIncome":{"value":27100000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-03-27","end":"2018-03-25","filed":"2019-06-14","accession":"0001437749-19-012012","form":"10-K"},"openingAssets":{"value":78125000,"tag":"Assets","unit":"USD","start":null,"end":"2017-03-26","filed":"2019-06-14","accession":"0001437749-19-012012","form":"10-K"},"openingCurrentLiabilities":{"value":10772000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-03-26","filed":"2018-06-08","accession":"0001437749-18-011457","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-03-26"},"openingParentEquity":{"value":-66491000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-03-26","filed":"2019-06-14","accession":"0001437749-19-012012","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":144616000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-03-26","filed":"2018-06-08","accession":"0001437749-18-011457","form":"10-K"},"openingCash":{"value":56915000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-03-26","filed":"2019-06-14","accession":"0001437749-19-012012","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 2017-03-26"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":80091000,"tag":"Assets","unit":"USD","start":null,"end":"2018-03-25","filed":"2019-06-14","accession":"0001437749-19-012012","form":"10-K"},"closingCurrentLiabilities":{"value":18006000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-03-25","filed":"2019-06-14","accession":"0001437749-19-012012","form":"10-K"},"closingCapitalEmployed":{"value":62085000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-84568000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-03-25","filed":"2020-06-12","accession":"0001437749-20-012966","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":164659000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-03-25","filed":"2019-06-14","accession":"0001437749-19-012012","form":"10-K"},"closingCash":{"value":57339000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-03-25","filed":"2020-06-12","accession":"0001437749-20-012966","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 2018-03-25"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":2630000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-03-27","end":"2018-03-25","filed":"2019-06-14","accession":"0001437749-19-012012","form":"10-K"},"incomeTaxExpense":{"value":1482000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-03-27","end":"2018-03-25","filed":"2019-06-14","accession":"0001437749-19-012012","form":"10-K"},"pretaxIncome":{"value":4112000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-03-27","end":"2018-03-25","filed":"2019-06-14","accession":"0001437749-19-012012","form":"10-K"},"effectiveTaxRate":{"value":0.36040856031128404,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":17332928.0155642,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":18299000,"capex":{"accession":"0001437749-19-012012","end":"2018-03-25","filed":"2019-06-14","form":"10-K","start":"2017-03-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-19-012012","end":"2018-03-25","filed":"2019-06-14","form":"10-K","start":"2017-03-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":104201000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-03-27","end":"2018-03-25","filed":"2019-06-14","accession":"0001437749-19-012012","form":"10-K"}},"roce":{"operatingIncome":{"value":27100000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-03-27","end":"2018-03-25","filed":"2018-06-08","accession":"0001437749-18-011457","form":"10-K"},"averageCapitalEmployed":{"value":64719000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":67353000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":78125000,"tag":"Assets","unit":"USD","start":null,"end":"2017-03-26","filed":"2018-06-08","accession":"0001437749-18-011457","form":"10-K"},"openingCurrentLiabilities":{"value":10772000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-03-26","filed":"2018-06-08","accession":"0001437749-18-011457","form":"10-K"},"closingCapitalEmployed":{"value":62085000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":80091000,"tag":"Assets","unit":"USD","start":null,"end":"2018-03-25","filed":"2018-06-08","accession":"0001437749-18-011457","form":"10-K"},"closingCurrentLiabilities":{"value":18006000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-03-25","filed":"2018-06-08","accession":"0001437749-18-011457","form":"10-K"}}}}; fcfMargin: 17.56125181140296; cashConversion: 695.7794676806084; roce: 41.87332931596595

Calculation inputs: {"original":{"fcfTotal":{"value":9284000,"capex":{"accession":"0001437749-19-012012","end":"2017-03-26","filed":"2019-06-14","form":"10-K","start":"2016-03-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-19-012012","end":"2017-03-26","filed":"2019-06-14","form":"10-K","start":"2016-03-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":96256000,"tag":"Revenues","unit":"USD","start":"2016-03-28","end":"2017-03-26","filed":"2018-06-08","accession":"0001437749-18-011457","form":"10-K"},"netIncome":{"value":7485000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-03-28","end":"2017-03-26","filed":"2019-06-14","accession":"0001437749-19-012012","form":"10-K"},"operatingIncome":{"value":26280000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-03-28","end":"2017-03-26","filed":"2019-06-14","accession":"0001437749-19-012012","form":"10-K"},"openingAssets":{"value":71549000,"tag":"Assets","unit":"USD","start":null,"end":"2016-03-27","filed":"2018-06-08","accession":"0001437749-18-011457","form":"10-K"},"openingCurrentLiabilities":{"value":11200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-03-27","filed":"2017-06-09","accession":"0001437749-17-011019","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-03-27"},"openingParentEquity":{"value":-72336000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-03-27","filed":"2019-06-14","accession":"0001437749-19-012012","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":143885000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-03-27","filed":"2017-06-09","accession":"0001437749-17-011019","form":"10-K"},"openingCash":{"value":50228000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-03-27","filed":"2019-06-14","accession":"0001437749-19-012012","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 2016-03-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":78125000,"tag":"Assets","unit":"USD","start":null,"end":"2017-03-26","filed":"2019-06-14","accession":"0001437749-19-012012","form":"10-K"},"closingCurrentLiabilities":{"value":10772000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-03-26","filed":"2018-06-08","accession":"0001437749-18-011457","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-03-26"},"closingParentEquity":{"value":-66491000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-03-26","filed":"2019-06-14","accession":"0001437749-19-012012","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":144616000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-03-26","filed":"2018-06-08","accession":"0001437749-18-011457","form":"10-K"},"closingCash":{"value":56915000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-03-26","filed":"2019-06-14","accession":"0001437749-19-012012","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 2017-03-26"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":7485000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-03-28","end":"2017-03-26","filed":"2019-06-14","accession":"0001437749-19-012012","form":"10-K"},"incomeTaxExpense":{"value":4319000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-03-28","end":"2017-03-26","filed":"2019-06-14","accession":"0001437749-19-012012","form":"10-K"},"pretaxIncome":{"value":11804000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-03-28","end":"2017-03-26","filed":"2019-06-14","accession":"0001437749-19-012012","form":"10-K"},"effectiveTaxRate":{"value":0.3658929176550322,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":16664334.124025755,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":9284000,"capex":{"accession":"0001437749-19-012012","end":"2017-03-26","filed":"2019-06-14","form":"10-K","start":"2016-03-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-19-012012","end":"2017-03-26","filed":"2019-06-14","form":"10-K","start":"2016-03-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":96256000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-03-28","end":"2017-03-26","filed":"2019-06-14","accession":"0001437749-19-012012","form":"10-K"}},"roce":{"operatingIncome":{"value":26280000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-03-28","end":"2017-03-26","filed":"2017-06-09","accession":"0001437749-17-011019","form":"10-K"},"averageCapitalEmployed":{"value":63851000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":60349000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":71549000,"tag":"Assets","unit":"USD","start":null,"end":"2016-03-27","filed":"2017-06-09","accession":"0001437749-17-011019","form":"10-K"},"openingCurrentLiabilities":{"value":11200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-03-27","filed":"2017-06-09","accession":"0001437749-17-011019","form":"10-K"},"closingCapitalEmployed":{"value":67353000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":78125000,"tag":"Assets","unit":"USD","start":null,"end":"2017-03-26","filed":"2017-06-09","accession":"0001437749-17-011019","form":"10-K"},"closingCurrentLiabilities":{"value":10772000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-03-26","filed":"2017-06-09","accession":"0001437749-17-011019","form":"10-K"}}}}; fcfMargin: 9.645113031914894; cashConversion: 124.03473613894455; roce: 41.15832171774913

Calculation inputs: {"original":{"fcfTotal":{"value":11355000,"capex":{"accession":"0001437749-18-011457","end":"2016-03-27","filed":"2018-06-08","form":"10-K","start":"2015-03-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-18-011457","end":"2016-03-27","filed":"2018-06-08","form":"10-K","start":"2015-03-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":100449000,"tag":"Revenues","unit":"USD","start":"2015-03-30","end":"2016-03-27","filed":"2018-06-08","accession":"0001437749-18-011457","form":"10-K"},"netIncome":{"value":6096000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-03-30","end":"2016-03-27","filed":"2018-06-08","accession":"0001437749-18-011457","form":"10-K"},"operatingIncome":{"value":24963000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-03-30","end":"2016-03-27","filed":"2018-06-08","accession":"0001437749-18-011457","form":"10-K"},"openingAssets":{"value":84389000,"tag":"Assets","unit":"USD","start":null,"end":"2015-03-29","filed":"2017-06-09","accession":"0001437749-17-011019","form":"10-K"},"openingCurrentLiabilities":{"value":12009000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-03-29","filed":"2016-06-10","accession":"0001437749-16-033631","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-03-29"},"openingParentEquity":{"value":-59908000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-03-29","filed":"2018-06-08","accession":"0001437749-18-011457","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":144297000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-03-29","filed":"2016-06-10","accession":"0001437749-16-033631","form":"10-K"},"openingCash":{"value":51393000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-03-29","filed":"2018-06-08","accession":"0001437749-18-011457","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 2015-03-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":71549000,"tag":"Assets","unit":"USD","start":null,"end":"2016-03-27","filed":"2018-06-08","accession":"0001437749-18-011457","form":"10-K"},"closingCurrentLiabilities":{"value":11200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-03-27","filed":"2017-06-09","accession":"0001437749-17-011019","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-03-27"},"closingParentEquity":{"value":-72336000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-03-27","filed":"2019-06-14","accession":"0001437749-19-012012","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":143885000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-03-27","filed":"2017-06-09","accession":"0001437749-17-011019","form":"10-K"},"closingCash":{"value":50228000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-03-27","filed":"2019-06-14","accession":"0001437749-19-012012","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 2016-03-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":6096000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-03-30","end":"2016-03-27","filed":"2018-06-08","accession":"0001437749-18-011457","form":"10-K"},"incomeTaxExpense":{"value":4288000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-03-30","end":"2016-03-27","filed":"2018-06-08","accession":"0001437749-18-011457","form":"10-K"},"pretaxIncome":{"value":10384000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-03-30","end":"2016-03-27","filed":"2018-06-08","accession":"0001437749-18-011457","form":"10-K"},"effectiveTaxRate":{"value":0.41294298921417566,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":14654704.160246534,"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":24963000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-03-30","end":"2016-03-27","filed":"2016-06-10","accession":"0001437749-16-033631","form":"10-K"},"averageCapitalEmployed":{"value":66364500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":72380000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":84389000,"tag":"Assets","unit":"USD","start":null,"end":"2015-03-29","filed":"2016-06-10","accession":"0001437749-16-033631","form":"10-K"},"openingCurrentLiabilities":{"value":12009000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-03-29","filed":"2016-06-10","accession":"0001437749-16-033631","form":"10-K"},"closingCapitalEmployed":{"value":60349000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":71549000,"tag":"Assets","unit":"USD","start":null,"end":"2016-03-27","filed":"2016-06-10","accession":"0001437749-16-033631","form":"10-K"},"closingCurrentLiabilities":{"value":11200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-03-27","filed":"2016-06-10","accession":"0001437749-16-033631","form":"10-K"}}}}; fcfMargin: 11.30424394468835; cashConversion: 186.26968503937007; roce: 37.614989941911716

Calculation inputs: {"original":{"fcfTotal":{"value":11747000,"capex":{"accession":"0001437749-17-011019","end":"2015-03-29","filed":"2017-06-09","form":"10-K","start":"2014-03-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-17-011019","end":"2015-03-29","filed":"2017-06-09","form":"10-K","start":"2014-03-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":99112000,"tag":"Revenues","unit":"USD","start":"2014-03-31","end":"2015-03-29","filed":"2017-06-09","accession":"0001437749-17-011019","form":"10-K"},"netIncome":{"value":11703000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-03-31","end":"2015-03-29","filed":"2017-06-09","accession":"0001437749-17-011019","form":"10-K"},"operatingIncome":{"value":19958000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-03-31","end":"2015-03-29","filed":"2017-06-09","accession":"0001437749-17-011019","form":"10-K"},"openingAssets":{"value":56135000,"tag":"Assets","unit":"USD","start":null,"end":"2014-03-30","filed":"2015-06-12","accession":"0001437749-15-012185","form":"10-K"},"openingCurrentLiabilities":{"value":9811000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-03-30","filed":"2015-06-12","accession":"0001437749-15-012185","form":"10-K"},"openingCapitalEmployed":{"value":46324000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":43897000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-03-30","filed":"2017-06-09","accession":"0001437749-17-011019","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":12238000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-03-30","filed":"2015-06-12","accession":"0001437749-15-012185","form":"10-K"},"openingCash":{"value":22077000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-03-30","filed":"2017-06-09","accession":"0001437749-17-011019","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 2014-03-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":84389000,"tag":"Assets","unit":"USD","start":null,"end":"2015-03-29","filed":"2017-06-09","accession":"0001437749-17-011019","form":"10-K"},"closingCurrentLiabilities":{"value":12009000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-03-29","filed":"2016-06-10","accession":"0001437749-16-033631","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-03-29"},"closingParentEquity":{"value":-59908000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-03-29","filed":"2018-06-08","accession":"0001437749-18-011457","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":144297000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-03-29","filed":"2016-06-10","accession":"0001437749-16-033631","form":"10-K"},"closingCash":{"value":51393000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-03-29","filed":"2018-06-08","accession":"0001437749-18-011457","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 2015-03-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":11703000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-03-31","end":"2015-03-29","filed":"2017-06-09","accession":"0001437749-17-011019","form":"10-K"},"incomeTaxExpense":{"value":7702000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-03-31","end":"2015-03-29","filed":"2017-06-09","accession":"0001437749-17-011019","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: 11.852247961901687; cashConversion: 100.37597197299837; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-03-29

Calculation inputs: {"original":{"fcfTotal":{"value":-1463000,"capex":{"accession":"0001437749-16-033631","end":"2014-03-30","filed":"2016-06-10","form":"10-K","start":"2013-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-16-033631","end":"2014-03-30","filed":"2016-06-10","form":"10-K","start":"2013-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":79752000,"tag":"Revenues","unit":"USD","start":"2013-04-01","end":"2014-03-30","filed":"2016-06-10","accession":"0001437749-16-033631","form":"10-K"},"netIncome":{"value":8327000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-04-01","end":"2014-03-30","filed":"2016-06-10","accession":"0001437749-16-033631","form":"10-K"},"operatingIncome":{"value":10921000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-04-01","end":"2014-03-30","filed":"2016-06-10","accession":"0001437749-16-033631","form":"10-K"},"openingAssets":{"value":49662000,"tag":"Assets","unit":"USD","start":null,"end":"2013-03-31","filed":"2014-06-13","accession":"0001437749-14-011106","form":"10-K"},"openingCurrentLiabilities":{"value":13463000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-03-31","filed":"2014-06-13","accession":"0001437749-14-011106","form":"10-K"},"openingCapitalEmployed":{"value":36199000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":34148000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-03-31","filed":"2016-06-10","accession":"0001437749-16-033631","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":15514000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-03-31","filed":"2014-06-13","accession":"0001437749-14-011106","form":"10-K"},"openingCash":{"value":13403000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-03-31","filed":"2016-06-10","accession":"0001437749-16-033631","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 2013-03-31"},"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":56135000,"tag":"Assets","unit":"USD","start":null,"end":"2014-03-30","filed":"2015-06-12","accession":"0001437749-15-012185","form":"10-K"},"closingCurrentLiabilities":{"value":9811000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-03-30","filed":"2015-06-12","accession":"0001437749-15-012185","form":"10-K"},"closingCapitalEmployed":{"value":46324000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":43897000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-03-30","filed":"2017-06-09","accession":"0001437749-17-011019","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":12238000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-03-30","filed":"2015-06-12","accession":"0001437749-15-012185","form":"10-K"},"closingCash":{"value":22077000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-03-30","filed":"2017-06-09","accession":"0001437749-17-011019","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 2014-03-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":8327000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-04-01","end":"2014-03-30","filed":"2016-06-10","accession":"0001437749-16-033631","form":"10-K"},"incomeTaxExpense":{"value":5234000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-04-01","end":"2014-03-30","filed":"2016-06-10","accession":"0001437749-16-033631","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":41261500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -1.8344367539372055; cashConversion: -17.569352708058126; roce: 26.467772620966272

Calculation inputs: {"original":{"fcfTotal":{"value":8496000,"capex":{"accession":"0001437749-15-012185","end":"2013-03-31","filed":"2015-06-12","form":"10-K","start":"2012-03-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-15-012185","end":"2013-03-31","filed":"2015-06-12","form":"10-K","start":"2012-03-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":71069000,"tag":"Revenues","unit":"USD","start":"2012-03-26","end":"2013-03-31","filed":"2015-06-12","accession":"0001437749-15-012185","form":"10-K"},"netIncome":{"value":7468000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-03-26","end":"2013-03-31","filed":"2015-06-12","accession":"0001437749-15-012185","form":"10-K"},"operatingIncome":{"value":12118000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-03-26","end":"2013-03-31","filed":"2015-06-12","accession":"0001437749-15-012185","form":"10-K"},"openingAssets":{"value":44520000,"tag":"Assets","unit":"USD","start":null,"end":"2012-03-25","filed":"2013-06-14","accession":"0001437749-13-007587","form":"10-K"},"openingCurrentLiabilities":{"value":13561000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-03-25","filed":"2013-06-14","accession":"0001437749-13-007587","form":"10-K"},"openingCapitalEmployed":{"value":30959000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":28837000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-03-25","filed":"2015-06-12","accession":"0001437749-15-012185","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":15683000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-03-25","filed":"2013-06-14","accession":"0001437749-13-007587","form":"10-K"},"openingCash":{"value":6029000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-03-25","filed":"2015-06-12","accession":"0001437749-15-012185","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 2012-03-25"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":49662000,"tag":"Assets","unit":"USD","start":null,"end":"2013-03-31","filed":"2014-06-13","accession":"0001437749-14-011106","form":"10-K"},"closingCurrentLiabilities":{"value":13463000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-03-31","filed":"2014-06-13","accession":"0001437749-14-011106","form":"10-K"},"closingCapitalEmployed":{"value":36199000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":34148000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-03-31","filed":"2016-06-10","accession":"0001437749-16-033631","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":15514000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-03-31","filed":"2014-06-13","accession":"0001437749-14-011106","form":"10-K"},"closingCash":{"value":13403000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-03-31","filed":"2016-06-10","accession":"0001437749-16-033631","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 2013-03-31"},"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":7468000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-03-26","end":"2013-03-31","filed":"2015-06-12","accession":"0001437749-15-012185","form":"10-K"},"incomeTaxExpense":{"value":4671000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-03-26","end":"2013-03-31","filed":"2015-06-12","accession":"0001437749-15-012185","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":33579000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 11.954579352460284; cashConversion: 113.76539903588645; roce: 36.08803120998243

Calculation inputs: {"original":{"fcfTotal":{"value":8254000,"capex":{"accession":"0001437749-14-011106","end":"2012-03-25","filed":"2014-06-13","form":"10-K","start":"2011-03-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-14-011106","end":"2012-03-25","filed":"2014-06-13","form":"10-K","start":"2011-03-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":66222000,"tag":"Revenues","unit":"USD","start":"2011-03-28","end":"2012-03-25","filed":"2014-06-13","accession":"0001437749-14-011106","form":"10-K"},"netIncome":{"value":6158000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-03-28","end":"2012-03-25","filed":"2014-06-13","accession":"0001437749-14-011106","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":52958000,"tag":"Assets","unit":"USD","start":null,"end":"2011-03-27","filed":"2012-06-07","accession":"0001437749-12-005931","form":"10-K"},"openingCurrentLiabilities":{"value":12965000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-03-27","filed":"2012-06-07","accession":"0001437749-12-005931","form":"10-K"},"openingCapitalEmployed":{"value":39993000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":38078000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-03-27","filed":"2014-06-13","accession":"0001437749-14-011106","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":14880000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-03-27","filed":"2012-06-07","accession":"0001437749-12-005931","form":"10-K"},"openingCash":{"value":8940000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-03-27","filed":"2014-06-13","accession":"0001437749-14-011106","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 2011-03-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":44520000,"tag":"Assets","unit":"USD","start":null,"end":"2012-03-25","filed":"2013-06-14","accession":"0001437749-13-007587","form":"10-K"},"closingCurrentLiabilities":{"value":13561000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-03-25","filed":"2013-06-14","accession":"0001437749-13-007587","form":"10-K"},"closingCapitalEmployed":{"value":30959000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":28837000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-03-25","filed":"2015-06-12","accession":"0001437749-15-012185","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":15683000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-03-25","filed":"2013-06-14","accession":"0001437749-13-007587","form":"10-K"},"closingCash":{"value":6029000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-03-25","filed":"2015-06-12","accession":"0001437749-15-012185","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 2012-03-25"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":6158000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-03-28","end":"2012-03-25","filed":"2014-06-13","accession":"0001437749-14-011106","form":"10-K"},"incomeTaxExpense":{"value":3849000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-03-28","end":"2012-03-25","filed":"2014-06-13","accession":"0001437749-14-011106","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":35476000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 12.464135785690555; cashConversion: 134.0370250081195; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome; Missing or conflicting matching SEC fact

Calculation inputs: {"original":{"fcfTotal":{"value":5981000,"capex":{"accession":"0001437749-13-007587","end":"2011-03-27","filed":"2013-06-14","form":"10-K","start":"2010-03-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-13-007587","end":"2011-03-27","filed":"2013-06-14","form":"10-K","start":"2010-03-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":57255000,"tag":"Revenues","unit":"USD","start":"2010-03-29","end":"2011-03-27","filed":"2013-06-14","accession":"0001437749-13-007587","form":"10-K"},"netIncome":{"value":2213000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-03-29","end":"2011-03-27","filed":"2013-06-14","accession":"0001437749-13-007587","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-03-28"},"openingParentEquity":{"value":44312000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-03-28","filed":"2013-06-14","accession":"0001437749-13-007587","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":11609000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-03-28","filed":"2013-06-14","accession":"0001437749-13-007587","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 2010-03-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":52958000,"tag":"Assets","unit":"USD","start":null,"end":"2011-03-27","filed":"2012-06-07","accession":"0001437749-12-005931","form":"10-K"},"closingCurrentLiabilities":{"value":12965000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-03-27","filed":"2012-06-07","accession":"0001437749-12-005931","form":"10-K"},"closingCapitalEmployed":{"value":39993000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":38078000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-03-27","filed":"2014-06-13","accession":"0001437749-14-011106","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":14880000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-03-27","filed":"2012-06-07","accession":"0001437749-12-005931","form":"10-K"},"closingCash":{"value":8940000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-03-27","filed":"2014-06-13","accession":"0001437749-14-011106","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 2011-03-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":2213000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2010-03-29","end":"2011-03-27","filed":"2013-06-14","accession":"0001437749-13-007587","form":"10-K"},"incomeTaxExpense":{"value":1107000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-03-29","end":"2011-03-27","filed":"2013-06-14","accession":"0001437749-13-007587","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: 10.446249235874596; cashConversion: 270.26660641662903; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome, openingCapitalEmployed; Missing or conflicting matching SEC fact; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-03-28

Calculation inputs: {"original":{"fcfTotal":{"value":4995000,"capex":{"accession":"0001437749-12-005931","end":"2010-03-28","filed":"2012-06-07","form":"10-K","start":"2009-03-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-12-005931","end":"2010-03-28","filed":"2012-06-07","form":"10-K","start":"2009-03-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":50876000,"tag":"Revenues","unit":"USD","start":"2009-03-30","end":"2010-03-28","filed":"2012-06-07","accession":"0001437749-12-005931","form":"10-K"},"netIncome":{"value":5569000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-03-30","end":"2010-03-28","filed":"2012-06-07","accession":"0001437749-12-005931","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-03-29"},"openingParentEquity":{"value":41849000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-03-29","filed":"2012-06-07","accession":"0001437749-12-005931","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":8679000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-03-29","filed":"2012-06-07","accession":"0001437749-12-005931","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 2009-03-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":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 2010-03-28"},"closingParentEquity":{"value":44312000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-03-28","filed":"2013-06-14","accession":"0001437749-13-007587","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":11609000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-03-28","filed":"2013-06-14","accession":"0001437749-13-007587","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 2010-03-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":5569000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-03-30","end":"2010-03-28","filed":"2012-06-07","accession":"0001437749-12-005931","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2721000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-03-30","end":"2010-03-28","filed":"2012-06-07","accession":"0001437749-12-005931","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: 9.817988835600284; cashConversion: 89.69294307775183; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome, openingCapitalEmployed, closingCapitalEmployed; Missing or conflicting matching SEC fact; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-03-29; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-03-28

revenue: 162063000; operatingIncome: 30102000; netIncome: 20020000

revenue: 148182000; operatingIncome: 36497000; netIncome: 24026000

revenue: 138610000; operatingIncome: 32506000; netIncome: 19616000

revenue: 130785000; operatingIncome: 34445000; netIncome: 19623000

revenue: 114882000; operatingIncome: 29863000; netIncome: 13596000

revenue: 75839000; operatingIncome: 25515000; netIncome: 11075000

revenue: 103325000; operatingIncome: 27172000; netIncome: 13435000

revenue: 101849000; operatingIncome: 27976000; netIncome: 21493000

revenue: 104201000; operatingIncome: 27100000; netIncome: 2630000

revenue: 96256000; operatingIncome: 26280000; netIncome: 7485000

revenue: 100449000; operatingIncome: 24963000; netIncome: 6096000

revenue: 99112000; operatingIncome: 19958000; netIncome: 11703000

revenue: 79752000; operatingIncome: 10921000; netIncome: 8327000

revenue: 71069000; operatingIncome: 12118000; netIncome: 7468000

revenue: 66222000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 6158000

revenue: 57255000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 2213000

revenue: 50876000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 5569000