Perma-Pipe International Holdings, Inc. (PPIH)

revenue: 210925000; averageDilutedShares: 8148000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 8122000

revenue: 158384000; averageDilutedShares: 8015000; totalDebt: Borrowing components do not come from the same filing; periodEndShares: 7983000

revenue: 150668000; averageDilutedShares: 8073000; totalDebt: Borrowing components do not come from the same filing; periodEndShares: 8017000

revenue: 142569000; averageDilutedShares: 8116000; totalDebt: 25617000; periodEndShares: 8004000

revenue: 138552000; averageDilutedShares: 8395000; totalDebt: Borrowing components do not come from the same filing; periodEndShares: 8152000

revenue: 84694000; averageDilutedShares: 8126000; totalDebt: 19811000; periodEndShares: 8165000

revenue: 127663000; averageDilutedShares: 8420000; totalDebt: 16930000; periodEndShares: 8048000

revenue: 128965000; averageDilutedShares: 7812000; totalDebt: 16471000; periodEndShares: 7854000

revenue: 105248000; averageDilutedShares: 7680000; totalDebt: 15965000; periodEndShares: 7717000

revenue: 98845000; averageDilutedShares: 7488000; totalDebt: 11940000; periodEndShares: 7595000

revenue: 122696000; averageDilutedShares: 7371000; totalDebt: 15499000; periodEndShares: 7306000

revenue: 126923000; averageDilutedShares: 7324000; totalDebt: Borrowing components do not come from the same filing; periodEndShares: 7291000

revenue: 226835000; averageDilutedShares: 7096000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 7169000

revenue: 168807000; averageDilutedShares: 6922000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 6924000

revenue: 233496000; averageDilutedShares: 6878; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 6913000

revenue: 218598000; averageDilutedShares: 6850; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 6851000

Calculation inputs: {"original":{"fcfTotal":{"value":-1271000,"capex":{"accession":"0001437749-26-012499","end":"2026-01-31","filed":"2026-04-16","form":"10-K","start":"2025-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-26-012499","end":"2026-01-31","filed":"2026-04-16","form":"10-K","start":"2025-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":210925000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-04-16","accession":"0001437749-26-012499","form":"10-K"},"netIncome":{"value":20649000,"tag":"ProfitLoss","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-04-16","accession":"0001437749-26-012499","form":"10-K"},"operatingIncome":{"value":29449000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-04-16","accession":"0001437749-26-012499","form":"10-K"},"openingAssets":{"value":165241000,"tag":"Assets","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-16","accession":"0001437749-26-012499","form":"10-K"},"openingCurrentLiabilities":{"value":54063000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-16","accession":"0001437749-26-012499","form":"10-K"},"openingCapitalEmployed":{"value":111178000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":72138000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-16","accession":"0001437749-26-012499","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":15716000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-16","accession":"0001437749-26-012499","form":"10-K"},"openingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":217486000,"tag":"Assets","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-04-16","accession":"0001437749-26-012499","form":"10-K"},"closingCurrentLiabilities":{"value":79789000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-04-16","accession":"0001437749-26-012499","form":"10-K"},"closingCapitalEmployed":{"value":137697000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":90638000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-04-16","accession":"0001437749-26-012499","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":18720000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-04-16","accession":"0001437749-26-012499","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2026-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":17035000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-04-16","accession":"0001437749-26-012499","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":6844000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-04-16","accession":"0001437749-26-012499","form":"10-K"},"pretaxIncome":{"value":27493000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-04-16","accession":"0001437749-26-012499","form":"10-K"},"effectiveTaxRate":{"value":0.24893609282362783,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":22118081.002436984,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":124437500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.602583856821145; cashConversion: -6.15526175601724; roce: 23.665695630336515

Calculation inputs: {"original":{"fcfTotal":{"value":11053000,"capex":{"accession":"0001437749-26-012499","end":"2025-01-31","filed":"2026-04-16","form":"10-K","start":"2024-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-26-012499","end":"2025-01-31","filed":"2026-04-16","form":"10-K","start":"2024-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":158384000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-04-16","accession":"0001437749-26-012499","form":"10-K"},"netIncome":{"value":13091000,"tag":"ProfitLoss","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-04-16","accession":"0001437749-26-012499","form":"10-K"},"operatingIncome":{"value":20301000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-04-16","accession":"0001437749-26-012499","form":"10-K"},"openingAssets":{"value":155711000,"tag":"Assets","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-05-01","accession":"0001437749-25-014095","form":"10-K"},"openingCurrentLiabilities":{"value":57742000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-05-01","accession":"0001437749-25-014095","form":"10-K"},"openingCapitalEmployed":{"value":97969000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":65712000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-01-31","filed":"2026-04-16","accession":"0001437749-26-012499","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":5845000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-05-01","accession":"0001437749-25-014095","form":"10-K"},"openingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":165241000,"tag":"Assets","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-16","accession":"0001437749-26-012499","form":"10-K"},"closingCurrentLiabilities":{"value":54063000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-16","accession":"0001437749-26-012499","form":"10-K"},"closingCapitalEmployed":{"value":111178000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":72138000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-16","accession":"0001437749-26-012499","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":15716000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-16","accession":"0001437749-26-012499","form":"10-K"},"closingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":8983000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-04-16","accession":"0001437749-26-012499","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":5377000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-04-16","accession":"0001437749-26-012499","form":"10-K"},"pretaxIncome":{"value":18468000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-04-16","accession":"0001437749-26-012499","form":"10-K"},"effectiveTaxRate":{"value":0.2911522633744856,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":14390317.901234567,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":104573500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 6.97860895039903; cashConversion: 84.43205255519058; roce: 19.413140040258767

Calculation inputs: {"original":{"fcfTotal":{"value":3625000,"capex":{"accession":"0001437749-25-014095","end":"2024-01-31","filed":"2025-05-01","form":"10-K","start":"2023-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-25-014095","end":"2024-01-31","filed":"2025-05-01","form":"10-K","start":"2023-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":150668000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2025-05-01","accession":"0001437749-25-014095","form":"10-K"},"netIncome":{"value":13211000,"tag":"ProfitLoss","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2025-05-01","accession":"0001437749-25-014095","form":"10-K"},"operatingIncome":{"value":13359000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2025-05-01","accession":"0001437749-25-014095","form":"10-K"},"openingAssets":{"value":122966000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-26","accession":"0001437749-24-013321","form":"10-K"},"openingCurrentLiabilities":{"value":43790000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-26","accession":"0001437749-24-013321","form":"10-K"},"openingCapitalEmployed":{"value":79176000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":57784000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-31","filed":"2025-05-01","accession":"0001437749-25-014095","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":5773000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-26","accession":"0001437749-24-013321","form":"10-K"},"openingBorrowings":{"value":25617000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-26","accession":"0001437749-24-013321","form":"10-K","reportedValue":10614000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-26","accession":"0001437749-24-013321","form":"10-K","reportedValue":4389000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-26","accession":"0001437749-24-013321","form":"10-K","reportedValue":10614000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":155711000,"tag":"Assets","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-05-01","accession":"0001437749-25-014095","form":"10-K"},"closingCurrentLiabilities":{"value":57742000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-05-01","accession":"0001437749-25-014095","form":"10-K"},"closingCapitalEmployed":{"value":97969000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":65712000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-01-31","filed":"2026-04-16","accession":"0001437749-26-012499","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":5845000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-05-01","accession":"0001437749-25-014095","form":"10-K"},"closingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":10471000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2025-05-01","accession":"0001437749-25-014095","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-3320000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2025-05-01","accession":"0001437749-25-014095","form":"10-K"},"pretaxIncome":{"value":9891000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2025-05-01","accession":"0001437749-25-014095","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":88572500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.4059521597154006; cashConversion: 27.439255166149422; roce: 15.082559485167518

Calculation inputs: {"original":{"fcfTotal":{"value":-8216000,"capex":{"accession":"0001437749-24-013321","end":"2023-01-31","filed":"2024-04-26","form":"10-K","start":"2022-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-24-013321","end":"2023-01-31","filed":"2024-04-26","form":"10-K","start":"2022-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":142569000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2024-04-26","accession":"0001437749-24-013321","form":"10-K"},"netIncome":{"value":5945000,"tag":"ProfitLoss","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2024-04-26","accession":"0001437749-24-013321","form":"10-K"},"operatingIncome":{"value":11144000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2024-04-26","accession":"0001437749-24-013321","form":"10-K"},"openingAssets":{"value":123401000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-04-27","accession":"0001437749-23-011368","form":"10-K"},"openingCurrentLiabilities":{"value":38397000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-04-27","accession":"0001437749-23-011368","form":"10-K"},"openingCapitalEmployed":{"value":85004000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":54457000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-31","filed":"2024-04-26","accession":"0001437749-24-013321","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":8214000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-04-27","accession":"0001437749-23-011368","form":"10-K"},"openingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":122966000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-26","accession":"0001437749-24-013321","form":"10-K"},"closingCurrentLiabilities":{"value":43790000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-26","accession":"0001437749-24-013321","form":"10-K"},"closingCapitalEmployed":{"value":79176000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":57784000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-31","filed":"2025-05-01","accession":"0001437749-25-014095","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":5773000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-26","accession":"0001437749-24-013321","form":"10-K"},"closingBorrowings":{"value":25617000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-26","accession":"0001437749-24-013321","form":"10-K","reportedValue":10614000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-26","accession":"0001437749-24-013321","form":"10-K","reportedValue":4389000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-26","accession":"0001437749-24-013321","form":"10-K","reportedValue":10614000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":5945000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2024-04-26","accession":"0001437749-24-013321","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":3613000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2024-04-26","accession":"0001437749-24-013321","form":"10-K"},"pretaxIncome":{"value":9558000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2024-04-26","accession":"0001437749-24-013321","form":"10-K"},"effectiveTaxRate":{"value":0.3780079514542791,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":6931479.388993514,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":82090000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -5.762823615231922; cashConversion: -138.20016820857865; roce: 13.575344134486539

Calculation inputs: {"original":{"fcfTotal":{"value":-4836000,"capex":{"accession":"0001437749-23-011368","end":"2022-01-31","filed":"2023-04-27","form":"10-K","start":"2021-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-23-011368","end":"2022-01-31","filed":"2023-04-27","form":"10-K","start":"2021-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":138552000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2023-04-27","accession":"0001437749-23-011368","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":8111000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2023-04-27","accession":"0001437749-23-011368","form":"10-K"},"openingAssets":{"value":102691000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-19","accession":"0001437749-22-009216","form":"10-K"},"openingCurrentLiabilities":{"value":28252000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-19","accession":"0001437749-22-009216","form":"10-K"},"openingCapitalEmployed":{"value":74439000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":49313000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-31","filed":"2023-04-27","accession":"0001437749-23-011368","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":7174000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-19","accession":"0001437749-22-009216","form":"10-K"},"openingBorrowings":{"value":19811000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-19","accession":"0001437749-22-009216","form":"10-K","reportedValue":6776000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-19","accession":"0001437749-22-009216","form":"10-K","reportedValue":6268000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-19","accession":"0001437749-22-009216","form":"10-K","reportedValue":6767000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":123401000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-04-27","accession":"0001437749-23-011368","form":"10-K"},"closingCurrentLiabilities":{"value":38397000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-04-27","accession":"0001437749-23-011368","form":"10-K"},"closingCapitalEmployed":{"value":85004000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":54457000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-31","filed":"2024-04-26","accession":"0001437749-24-013321","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":8214000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-04-27","accession":"0001437749-23-011368","form":"10-K"},"closingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":6062000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2023-04-27","accession":"0001437749-23-011368","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2265000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2023-04-27","accession":"0001437749-23-011368","form":"10-K"},"pretaxIncome":{"value":8327000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2023-04-27","accession":"0001437749-23-011368","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":79721500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -3.4903862809631043; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 10.174168825222807

Calculation inputs: {"original":{"fcfTotal":{"value":-1798000,"capex":{"accession":"0001437749-22-009216","end":"2021-01-31","filed":"2022-04-19","form":"10-K","start":"2020-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-22-009216","end":"2021-01-31","filed":"2022-04-19","form":"10-K","start":"2020-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":84694000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2022-04-19","accession":"0001437749-22-009216","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-11377000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2022-04-19","accession":"0001437749-22-009216","form":"10-K"},"openingAssets":{"value":112225000,"tag":"Assets","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-04-15","accession":"0001437749-21-009033","form":"10-K"},"openingCurrentLiabilities":{"value":32839000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-04-15","accession":"0001437749-21-009033","form":"10-K"},"openingCapitalEmployed":{"value":79386000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":55629000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-01-31","filed":"2022-04-19","accession":"0001437749-22-009216","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":13371000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-04-15","accession":"0001437749-21-009033","form":"10-K"},"openingBorrowings":{"value":16930000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2020-01-31","filed":"2020-04-21","accession":"0001437749-20-008088","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":102691000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-19","accession":"0001437749-22-009216","form":"10-K"},"closingCurrentLiabilities":{"value":28252000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-19","accession":"0001437749-22-009216","form":"10-K"},"closingCapitalEmployed":{"value":74439000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":49313000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-31","filed":"2023-04-27","accession":"0001437749-23-011368","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":7174000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-19","accession":"0001437749-22-009216","form":"10-K"},"closingBorrowings":{"value":19811000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-19","accession":"0001437749-22-009216","form":"10-K","reportedValue":6776000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-19","accession":"0001437749-22-009216","form":"10-K","reportedValue":6268000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-19","accession":"0001437749-22-009216","form":"10-K","reportedValue":6767000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-7642000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2022-04-19","accession":"0001437749-22-009216","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-133000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2022-04-19","accession":"0001437749-22-009216","form":"10-K"},"pretaxIncome":{"value":-7775000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2022-04-19","accession":"0001437749-22-009216","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":76912500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -2.1229366897300874; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: -14.792133918413782

Calculation inputs: {"original":{"fcfTotal":{"value":2188000,"capex":{"accession":"0001437749-21-009033","end":"2020-01-31","filed":"2021-04-15","form":"10-K","start":"2019-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-21-009033","end":"2020-01-31","filed":"2021-04-15","form":"10-K","start":"2019-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":127663000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2021-04-15","accession":"0001437749-21-009033","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":4881000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2021-04-15","accession":"0001437749-21-009033","form":"10-K"},"openingAssets":{"value":102205000,"tag":"Assets","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-04-21","accession":"0001437749-20-008088","form":"10-K"},"openingCurrentLiabilities":{"value":37088000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-04-21","accession":"0001437749-20-008088","form":"10-K"},"openingCapitalEmployed":{"value":65117000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":51701000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-01-31","filed":"2021-04-15","accession":"0001437749-21-009033","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":10156000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-04-21","accession":"0001437749-20-008088","form":"10-K"},"openingBorrowings":{"value":16471000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-04-21","accession":"0001437749-20-008088","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":112225000,"tag":"Assets","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-04-15","accession":"0001437749-21-009033","form":"10-K"},"closingCurrentLiabilities":{"value":32839000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-04-15","accession":"0001437749-21-009033","form":"10-K"},"closingCapitalEmployed":{"value":79386000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":55629000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-01-31","filed":"2022-04-19","accession":"0001437749-22-009216","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":13371000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-04-15","accession":"0001437749-21-009033","form":"10-K"},"closingBorrowings":{"value":16930000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2020-01-31","filed":"2020-04-21","accession":"0001437749-20-008088","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":3576000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2021-04-15","accession":"0001437749-21-009033","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1459000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2021-04-15","accession":"0001437749-21-009033","form":"10-K"},"pretaxIncome":{"value":5035000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2021-04-15","accession":"0001437749-21-009033","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":72251500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.7138873440229356; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 6.755569088531034

Calculation inputs: {"original":{"fcfTotal":{"value":3617000,"capex":{"accession":"0001437749-20-008088","end":"2019-01-31","filed":"2020-04-21","form":"10-K","start":"2018-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-20-008088","end":"2019-01-31","filed":"2020-04-21","form":"10-K","start":"2018-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":128965000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2020-04-21","accession":"0001437749-20-008088","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":2722000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2020-04-21","accession":"0001437749-20-008088","form":"10-K"},"openingAssets":{"value":104584000,"tag":"Assets","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-04-16","accession":"0001437749-19-007256","form":"10-K"},"openingCurrentLiabilities":{"value":39180000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-04-16","accession":"0001437749-19-007256","form":"10-K"},"openingCapitalEmployed":{"value":65404000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":51174000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-01-31","filed":"2020-04-21","accession":"0001437749-20-008088","form":"10-K"},"openingTotalEquity":{"value":51812000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-01-31","filed":"2018-04-19","accession":"0000914122-18-000007","form":"10-K"},"openingCash":{"value":7084000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-04-16","accession":"0001437749-19-007256","form":"10-K"},"openingBorrowings":{"value":15965000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-04-16","accession":"0001437749-19-007256","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":102205000,"tag":"Assets","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-04-21","accession":"0001437749-20-008088","form":"10-K"},"closingCurrentLiabilities":{"value":37088000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-04-21","accession":"0001437749-20-008088","form":"10-K"},"closingCapitalEmployed":{"value":65117000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":51701000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-01-31","filed":"2021-04-15","accession":"0001437749-21-009033","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":10156000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-04-21","accession":"0001437749-20-008088","form":"10-K"},"closingBorrowings":{"value":16471000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-04-21","accession":"0001437749-20-008088","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-550000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2020-04-21","accession":"0001437749-20-008088","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2150000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2020-04-21","accession":"0001437749-20-008088","form":"10-K"},"pretaxIncome":{"value":1600000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2020-04-21","accession":"0001437749-20-008088","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":65260500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.8046369169929823; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 4.170976317987144

Calculation inputs: {"original":{"fcfTotal":{"value":-4374000,"capex":{"accession":"0001437749-19-007256","end":"2018-01-31","filed":"2019-04-16","form":"10-K","start":"2017-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-19-007256","end":"2018-01-31","filed":"2019-04-16","form":"10-K","start":"2017-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":105248000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2019-04-16","accession":"0001437749-19-007256","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-9512000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2019-04-16","accession":"0001437749-19-007256","form":"10-K"},"openingAssets":{"value":101611000,"tag":"Assets","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-19","accession":"0000914122-18-000007","form":"10-K"},"openingCurrentLiabilities":{"value":28000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-19","accession":"0000914122-18-000007","form":"10-K"},"openingCapitalEmployed":{"value":73611000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":59413000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-01-31","filed":"2019-04-16","accession":"0001437749-19-007256","form":"10-K"},"openingTotalEquity":{"value":59413000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-19","accession":"0000914122-18-000007","form":"10-K"},"openingCash":{"value":7603000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-19","accession":"0000914122-18-000007","form":"10-K"},"openingBorrowings":{"value":11940000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-19","accession":"0000914122-18-000007","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":63750000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"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":104584000,"tag":"Assets","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-04-16","accession":"0001437749-19-007256","form":"10-K"},"closingCurrentLiabilities":{"value":39180000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-04-16","accession":"0001437749-19-007256","form":"10-K"},"closingCapitalEmployed":{"value":65404000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":51174000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-01-31","filed":"2020-04-21","accession":"0001437749-20-008088","form":"10-K"},"closingTotalEquity":{"value":51812000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-01-31","filed":"2018-04-19","accession":"0000914122-18-000007","form":"10-K"},"closingCash":{"value":7084000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-04-16","accession":"0001437749-19-007256","form":"10-K"},"closingBorrowings":{"value":15965000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-04-16","accession":"0001437749-19-007256","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-9976000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2019-04-16","accession":"0001437749-19-007256","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-233000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2019-04-16","accession":"0001437749-19-007256","form":"10-K"},"pretaxIncome":{"value":-10209000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2019-04-16","accession":"0001437749-19-007256","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":69507500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -4.155898449376711; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: -13.684854152429594

Calculation inputs: {"original":{"fcfTotal":{"value":-7714000,"capex":{"accession":"0000914122-18-000007","end":"2017-01-31","filed":"2018-04-19","form":"10-K","start":"2016-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000914122-18-000007","end":"2017-01-31","filed":"2018-04-19","form":"10-K","start":"2016-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":98845000,"tag":"SalesRevenueNet","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2018-04-19","accession":"0000914122-18-000007","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-11584000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2018-04-19","accession":"0000914122-18-000007","form":"10-K"},"openingAssets":{"value":138098000,"tag":"Assets","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-14","accession":"0000914122-17-000012","form":"10-K"},"openingCurrentLiabilities":{"value":64085000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-14","accession":"0000914122-17-000012","form":"10-K"},"openingCapitalEmployed":{"value":74013000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":69028000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-01-31","filed":"2018-04-19","accession":"0000914122-18-000007","form":"10-K"},"openingTotalEquity":{"value":69028000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-14","accession":"0000914122-17-000012","form":"10-K"},"openingCash":{"value":16631000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-14","accession":"0000914122-17-000012","form":"10-K"},"openingBorrowings":{"value":15499000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-14","accession":"0000914122-17-000012","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":67896000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"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":101611000,"tag":"Assets","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-19","accession":"0000914122-18-000007","form":"10-K"},"closingCurrentLiabilities":{"value":28000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-19","accession":"0000914122-18-000007","form":"10-K"},"closingCapitalEmployed":{"value":73611000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":59413000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-01-31","filed":"2019-04-16","accession":"0001437749-19-007256","form":"10-K"},"closingTotalEquity":{"value":59413000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-19","accession":"0000914122-18-000007","form":"10-K"},"closingCash":{"value":7603000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-19","accession":"0000914122-18-000007","form":"10-K"},"closingBorrowings":{"value":11940000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-19","accession":"0000914122-18-000007","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":63750000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"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":-12474000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2018-04-19","accession":"0000914122-18-000007","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-611000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2018-04-19","accession":"0000914122-18-000007","form":"10-K"},"pretaxIncome":{"value":-13773000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2018-04-19","accession":"0000914122-18-000007","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":65823000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":73812000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -7.804137791491729; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: -15.693925107028667

Calculation inputs: {"original":{"fcfTotal":{"value":-9354000,"capex":{"accession":"0000914122-17-000012","end":"2016-01-31","filed":"2017-04-14","form":"10-K","start":"2015-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000914122-17-000012","end":"2016-01-31","filed":"2017-04-14","form":"10-K","start":"2015-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":122696000,"tag":"SalesRevenueNet","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2017-04-14","accession":"0000914122-17-000012","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":2878000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2017-04-14","accession":"0000914122-17-000012","form":"10-K"},"openingAssets":{"value":148074000,"tag":"Assets","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-04-28","accession":"0000914122-16-000052","form":"10-K"},"openingCurrentLiabilities":{"value":65426000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-04-28","accession":"0000914122-16-000052","form":"10-K"},"openingCapitalEmployed":{"value":82648000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":72800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-01-31","filed":"2017-04-14","accession":"0000914122-17-000012","form":"10-K"},"openingTotalEquity":{"value":72800000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-04-28","accession":"0000914122-16-000052","form":"10-K"},"openingCash":{"value":9900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-01-31","filed":"2017-04-14","accession":"0000914122-17-000012","form":"10-K"},"openingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":138098000,"tag":"Assets","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-14","accession":"0000914122-17-000012","form":"10-K"},"closingCurrentLiabilities":{"value":64085000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-14","accession":"0000914122-17-000012","form":"10-K"},"closingCapitalEmployed":{"value":74013000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":69028000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-01-31","filed":"2018-04-19","accession":"0000914122-18-000007","form":"10-K"},"closingTotalEquity":{"value":69028000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-14","accession":"0000914122-17-000012","form":"10-K"},"closingCash":{"value":16631000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-14","accession":"0000914122-17-000012","form":"10-K"},"closingBorrowings":{"value":15499000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-14","accession":"0000914122-17-000012","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":67896000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"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":-4409000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2017-04-14","accession":"0000914122-17-000012","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1375000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2017-04-14","accession":"0000914122-17-000012","form":"10-K"},"pretaxIncome":{"value":3010000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2017-04-14","accession":"0000914122-17-000012","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":78330500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -7.623720414683445; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 3.6741754488992155

Calculation inputs: {"original":{"fcfTotal":{"value":-2380000,"capex":{"accession":"0000914122-16-000052","end":"2015-01-31","filed":"2016-04-28","form":"10-K","start":"2014-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000914122-16-000052","end":"2015-01-31","filed":"2016-04-28","form":"10-K","start":"2014-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":126923000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-02-01","end":"2015-01-31","filed":"2016-04-28","accession":"0000914122-16-000052","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":5847000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-02-01","end":"2015-01-31","filed":"2016-04-28","accession":"0000914122-16-000052","form":"10-K"},"openingAssets":{"value":163269000,"tag":"Assets","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-04-16","accession":"0000914122-15-000008","form":"10-K"},"openingCurrentLiabilities":{"value":53484000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-04-16","accession":"0000914122-15-000008","form":"10-K"},"openingCapitalEmployed":{"value":109785000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":75839000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-01-31","filed":"2016-04-28","accession":"0000914122-16-000052","form":"10-K"},"openingTotalEquity":{"value":76636000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-04-16","accession":"0000914122-15-000008","form":"10-K"},"openingCash":{"value":13395000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-01-31","filed":"2016-04-28","accession":"0000914122-16-000052","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":148074000,"tag":"Assets","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-04-28","accession":"0000914122-16-000052","form":"10-K"},"closingCurrentLiabilities":{"value":65426000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-04-28","accession":"0000914122-16-000052","form":"10-K"},"closingCapitalEmployed":{"value":82648000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":72800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-01-31","filed":"2017-04-14","accession":"0000914122-17-000012","form":"10-K"},"closingTotalEquity":{"value":72800000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-04-28","accession":"0000914122-16-000052","form":"10-K"},"closingCash":{"value":9900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-01-31","filed":"2017-04-14","accession":"0000914122-17-000012","form":"10-K"},"closingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-181000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-02-01","end":"2015-01-31","filed":"2016-04-28","accession":"0000914122-16-000052","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":3051000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-02-01","end":"2015-01-31","filed":"2016-04-28","accession":"0000914122-16-000052","form":"10-K"},"pretaxIncome":{"value":7288000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-02-01","end":"2015-01-31","filed":"2016-04-28","accession":"0000914122-16-000052","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":96216500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -1.8751526516076675; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 6.0769202787463685

Calculation inputs: {"original":{"fcfTotal":{"value":3639000,"capex":{"accession":"0000914122-15-000008","end":"2014-01-31","filed":"2015-04-16","form":"10-K","start":"2013-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000914122-15-000008","end":"2014-01-31","filed":"2015-04-16","form":"10-K","start":"2013-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":226835000,"tag":"SalesRevenueNet","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2015-04-16","accession":"0000914122-15-000008","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":13083000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2015-04-16","accession":"0000914122-15-000008","form":"10-K"},"openingAssets":{"value":149488000,"tag":"Assets","unit":"USD","start":null,"end":"2013-01-31","filed":"2014-04-15","accession":"0000914122-14-000010","form":"10-K"},"openingCurrentLiabilities":{"value":49210000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-01-31","filed":"2014-04-15","accession":"0000914122-14-000010","form":"10-K"},"openingCapitalEmployed":{"value":100278000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":54255000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-01-31","filed":"2015-04-16","accession":"0000914122-15-000008","form":"10-K"},"openingTotalEquity":{"value":54255000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-01-31","filed":"2014-04-15","accession":"0000914122-14-000010","form":"10-K"},"openingCash":{"value":7034000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-01-31","filed":"2015-04-16","accession":"0000914122-15-000008","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":163269000,"tag":"Assets","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-04-16","accession":"0000914122-15-000008","form":"10-K"},"closingCurrentLiabilities":{"value":53484000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-04-16","accession":"0000914122-15-000008","form":"10-K"},"closingCapitalEmployed":{"value":109785000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":75839000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-01-31","filed":"2016-04-28","accession":"0000914122-16-000052","form":"10-K"},"closingTotalEquity":{"value":76636000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-04-16","accession":"0000914122-15-000008","form":"10-K"},"closingCash":{"value":13395000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-01-31","filed":"2016-04-28","accession":"0000914122-16-000052","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":21027000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2015-04-16","accession":"0000914122-15-000008","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-493000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2015-04-16","accession":"0000914122-15-000008","form":"10-K"},"pretaxIncome":{"value":12300000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2015-04-16","accession":"0000914122-15-000008","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":105031500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.6042497850860755; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 12.45626312106368

Calculation inputs: {"original":{"fcfTotal":{"value":-13000,"capex":{"accession":"0000914122-14-000010","end":"2013-01-31","filed":"2014-04-15","form":"10-K","start":"2012-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000914122-14-000010","end":"2013-01-31","filed":"2014-04-15","form":"10-K","start":"2012-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":168807000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2014-04-15","accession":"0000914122-14-000010","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-8820000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2014-04-15","accession":"0000914122-14-000010","form":"10-K"},"openingAssets":{"value":157283000,"tag":"Assets","unit":"USD","start":null,"end":"2012-01-31","filed":"2013-05-02","accession":"0000914122-13-000022","form":"10-K"},"openingCurrentLiabilities":{"value":39486000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-01-31","filed":"2013-05-02","accession":"0000914122-13-000022","form":"10-K"},"openingCapitalEmployed":{"value":117797000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":72355000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-01-31","filed":"2014-04-15","accession":"0000914122-14-000010","form":"10-K"},"openingTotalEquity":{"value":72355000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-01-31","filed":"2013-05-02","accession":"0000914122-13-000022","form":"10-K"},"openingCash":{"value":4209000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-01-31","filed":"2014-04-15","accession":"0000914122-14-000010","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":149488000,"tag":"Assets","unit":"USD","start":null,"end":"2013-01-31","filed":"2014-04-15","accession":"0000914122-14-000010","form":"10-K"},"closingCurrentLiabilities":{"value":49210000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-01-31","filed":"2014-04-15","accession":"0000914122-14-000010","form":"10-K"},"closingCapitalEmployed":{"value":100278000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":54255000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-01-31","filed":"2015-04-16","accession":"0000914122-15-000008","form":"10-K"},"closingTotalEquity":{"value":54255000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-01-31","filed":"2014-04-15","accession":"0000914122-14-000010","form":"10-K"},"closingCash":{"value":7034000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-01-31","filed":"2015-04-16","accession":"0000914122-15-000008","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-18485000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2014-04-15","accession":"0000914122-14-000010","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":11825000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2014-04-15","accession":"0000914122-14-000010","form":"10-K"},"pretaxIncome":{"value":-8932000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2014-04-15","accession":"0000914122-14-000010","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":109037500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.007701102442434259; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: -8.088960220107762

Calculation inputs: {"original":{"fcfTotal":{"value":-10276000,"capex":{"accession":"0000914122-13-000022","end":"2012-01-31","filed":"2013-05-02","form":"10-K","start":"2011-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000914122-13-000022","end":"2012-01-31","filed":"2013-05-02","form":"10-K","start":"2011-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":233496000,"tag":"SalesRevenueNet","unit":"USD","start":"2011-02-01","end":"2012-01-31","filed":"2013-05-02","accession":"0000914122-13-000022","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-5063000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-02-01","end":"2012-01-31","filed":"2013-05-02","accession":"0000914122-13-000022","form":"10-K"},"openingAssets":{"value":163275000,"tag":"Assets","unit":"USD","start":null,"end":"2011-01-31","filed":"2012-05-09","accession":"0000914122-12-000009","form":"10-K/A"},"openingCurrentLiabilities":{"value":40253000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-01-31","filed":"2012-05-09","accession":"0000914122-12-000009","form":"10-K/A"},"openingCapitalEmployed":{"value":123022000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":78262000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-01-31","filed":"2013-05-02","accession":"0000914122-13-000022","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":16718000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-01-31","filed":"2013-05-02","accession":"0000914122-13-000022","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":157283000,"tag":"Assets","unit":"USD","start":null,"end":"2012-01-31","filed":"2013-05-02","accession":"0000914122-13-000022","form":"10-K"},"closingCurrentLiabilities":{"value":39486000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-01-31","filed":"2013-05-02","accession":"0000914122-13-000022","form":"10-K"},"closingCapitalEmployed":{"value":117797000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":72355000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-01-31","filed":"2014-04-15","accession":"0000914122-14-000010","form":"10-K"},"closingTotalEquity":{"value":72355000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-01-31","filed":"2013-05-02","accession":"0000914122-13-000022","form":"10-K"},"closingCash":{"value":4209000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-01-31","filed":"2014-04-15","accession":"0000914122-14-000010","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-4959000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-02-01","end":"2012-01-31","filed":"2013-05-02","accession":"0000914122-13-000022","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":17000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-02-01","end":"2012-01-31","filed":"2013-05-02","accession":"0000914122-13-000022","form":"10-K"},"pretaxIncome":{"value":-4942000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-02-01","end":"2012-01-31","filed":"2013-05-02","accession":"0000914122-13-000022","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":120409500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -4.400931921745983; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: -4.204817726176091

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":218598000,"tag":"SalesRevenueNet","unit":"USD","start":"2010-02-01","end":"2011-01-31","filed":"2012-05-09","accession":"0000914122-12-000009","form":"10-K/A"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":2898000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-02-01","end":"2011-01-31","filed":"2012-05-09","accession":"0000914122-12-000009","form":"10-K/A"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-01-31"},"openingParentEquity":{"value":72357000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-01-31","filed":"2012-05-09","accession":"0000914122-12-000009","form":"10-K/A"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":8067000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-01-31","filed":"2012-05-09","accession":"0000914122-12-000009","form":"10-K/A"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":163275000,"tag":"Assets","unit":"USD","start":null,"end":"2011-01-31","filed":"2012-05-09","accession":"0000914122-12-000009","form":"10-K/A"},"closingCurrentLiabilities":{"value":40253000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-01-31","filed":"2012-05-09","accession":"0000914122-12-000009","form":"10-K/A"},"closingCapitalEmployed":{"value":123022000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":78262000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-01-31","filed":"2013-05-02","accession":"0000914122-13-000022","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":16718000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-01-31","filed":"2013-05-02","accession":"0000914122-13-000022","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":4375000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-02-01","end":"2011-01-31","filed":"2012-05-09","accession":"0000914122-12-000009","form":"10-K/A"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-1755000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-02-01","end":"2011-01-31","filed":"2012-05-09","accession":"0000914122-12-000009","form":"10-K/A"},"pretaxIncome":{"value":2620000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2010-02-01","end":"2011-01-31","filed":"2012-05-09","accession":"0000914122-12-000009","form":"10-K/A"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-01-31

revenue: 210925000; operatingIncome: 29449000; netIncome: 20649000

revenue: 158384000; operatingIncome: 20301000; netIncome: 13091000

revenue: 150668000; operatingIncome: 13359000; netIncome: 13211000

revenue: 142569000; operatingIncome: 11144000; netIncome: 5945000

revenue: 138552000; operatingIncome: 8111000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 84694000; operatingIncome: -11377000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 127663000; operatingIncome: 4881000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 128965000; operatingIncome: 2722000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 105248000; operatingIncome: -9512000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 98845000; operatingIncome: -11584000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 122696000; operatingIncome: 2878000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 126923000; operatingIncome: 5847000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 226835000; operatingIncome: 13083000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 168807000; operatingIncome: -8820000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 233496000; operatingIncome: -5063000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 218598000; operatingIncome: 2898000; netIncome: Consolidated income including noncontrolling interests is not confirmed