RCM TECHNOLOGIES, INC. (RCMT)

revenue: 319404000; averageDilutedShares: 7635740; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 7351400

revenue: 278380000; averageDilutedShares: 7939381; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 7602113

revenue: 263237000; averageDilutedShares: 8592572; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 7844821

revenue: 284680000; averageDilutedShares: 10442176; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 9285318

revenue: 203875000; averageDilutedShares: 11625101; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10290935

revenue: 150409000; averageDilutedShares: 12152042; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 11542880

revenue: 191100000; averageDilutedShares: 12972153; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 13003719

revenue: 200352000; averageDilutedShares: 12357591; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 12755173

revenue: 186737000; averageDilutedShares: 12117201; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 12194350

revenue: 176448000; averageDilutedShares: 12423348; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 11953080

revenue: 185736000; averageDilutedShares: 12900950; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 12496635

revenue: 193770000; averageDilutedShares: 12730565; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 12671887

revenue: 170778000; averageDilutedShares: 12478372; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 12418959

revenue: 145817000; averageDilutedShares: 12540135; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 12298733

revenue: 143811000; averageDilutedShares: 13144400; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 12743222

revenue: 162022000; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 13171048

Calculation inputs: {"original":{"fcfTotal":{"value":17370000,"capex":{"accession":"0001437749-26-011236","end":"2026-01-03","filed":"2026-04-03","form":"10-K","start":"2024-12-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-26-011236","end":"2026-01-03","filed":"2026-04-03","form":"10-K","start":"2024-12-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":319404000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2024-12-29","end":"2026-01-03","filed":"2026-04-03","accession":"0001437749-26-011236","form":"10-K"},"netIncome":{"value":16334000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-12-29","end":"2026-01-03","filed":"2026-04-03","accession":"0001437749-26-011236","form":"10-K"},"operatingIncome":{"value":25093000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-12-29","end":"2026-01-03","filed":"2026-04-03","accession":"0001437749-26-011236","form":"10-K"},"openingAssets":{"value":132077000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-04-03","accession":"0001437749-26-011236","form":"10-K"},"openingCurrentLiabilities":{"value":53633000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-04-03","accession":"0001437749-26-011236","form":"10-K"},"openingCapitalEmployed":{"value":78444000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":33484000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-04-03","accession":"0001437749-26-011236","form":"10-K"},"openingTotalEquity":{"value":33484000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":98593000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-04-03","accession":"0001437749-26-011236","form":"10-K"},"openingCash":{"value":4729000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-04-03","accession":"0001437749-26-011236","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-12-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-12-28","filed":"2026-04-03","accession":"0001437749-26-011236","form":"10-K"},"openingCommonEquity":{"value":33484000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":134397000,"tag":"Assets","unit":"USD","start":null,"end":"2026-01-03","filed":"2026-04-03","accession":"0001437749-26-011236","form":"10-K"},"closingCurrentLiabilities":{"value":53884000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-01-03","filed":"2026-04-03","accession":"0001437749-26-011236","form":"10-K"},"closingCapitalEmployed":{"value":80513000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":45974000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-01-03","filed":"2026-04-03","accession":"0001437749-26-011236","form":"10-K"},"closingTotalEquity":{"value":45974000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":88423000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-01-03","filed":"2026-04-03","accession":"0001437749-26-011236","form":"10-K"},"closingCash":{"value":2922000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-01-03","filed":"2026-04-03","accession":"0001437749-26-011236","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 2026-01-03"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2026-01-03","filed":"2026-04-03","accession":"0001437749-26-011236","form":"10-K"},"closingCommonEquity":{"value":45974000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":16334000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-12-29","end":"2026-01-03","filed":"2026-04-03","accession":"0001437749-26-011236","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":5738000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-12-29","end":"2026-01-03","filed":"2026-04-03","accession":"0001437749-26-011236","form":"10-K"},"pretaxIncome":{"value":22072000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-12-29","end":"2026-01-03","filed":"2026-04-03","accession":"0001437749-26-011236","form":"10-K"},"effectiveTaxRate":{"value":0.2599673794853208,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":18569638.546574846,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":79478500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":39729000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.4382537476049135; cashConversion: 106.34259826129546; roce: 31.57206036852734

Calculation inputs: {"original":{"fcfTotal":{"value":3598000,"capex":{"accession":"0001437749-26-011236","end":"2024-12-28","filed":"2026-04-03","form":"10-K","start":"2023-12-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-26-011236","end":"2024-12-28","filed":"2026-04-03","form":"10-K","start":"2023-12-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":278380000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2023-12-31","end":"2024-12-28","filed":"2026-04-03","accession":"0001437749-26-011236","form":"10-K"},"netIncome":{"value":13327000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-12-31","end":"2024-12-28","filed":"2026-04-03","accession":"0001437749-26-011236","form":"10-K"},"operatingIncome":{"value":22325000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-12-31","end":"2024-12-28","filed":"2026-04-03","accession":"0001437749-26-011236","form":"10-K"},"openingAssets":{"value":120484000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-30","filed":"2025-03-31","accession":"0001437749-25-010202","form":"10-K/A"},"openingCurrentLiabilities":{"value":58196000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-30","filed":"2025-03-13","accession":"0001437749-25-007557","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2023-12-30"},"openingParentEquity":{"value":25790000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-30","filed":"2026-04-03","accession":"0001437749-26-011236","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":94694000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-12-30","filed":"2025-03-13","accession":"0001437749-25-007557","form":"10-K"},"openingCash":{"value":6284000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-30","filed":"2025-03-31","accession":"0001437749-25-010202","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 2023-12-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-12-30","filed":"2025-03-13","accession":"0001437749-25-007557","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":132077000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-04-03","accession":"0001437749-26-011236","form":"10-K"},"closingCurrentLiabilities":{"value":53633000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-04-03","accession":"0001437749-26-011236","form":"10-K"},"closingCapitalEmployed":{"value":78444000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":33484000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-04-03","accession":"0001437749-26-011236","form":"10-K"},"closingTotalEquity":{"value":33484000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":98593000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-04-03","accession":"0001437749-26-011236","form":"10-K"},"closingCash":{"value":4729000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-04-03","accession":"0001437749-26-011236","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-12-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-12-28","filed":"2026-04-03","accession":"0001437749-26-011236","form":"10-K"},"closingCommonEquity":{"value":33484000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":13327000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-12-31","end":"2024-12-28","filed":"2026-04-03","accession":"0001437749-26-011236","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":6863000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-12-31","end":"2024-12-28","filed":"2026-04-03","accession":"0001437749-26-011236","form":"10-K"},"pretaxIncome":{"value":20190000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-12-31","end":"2024-12-28","filed":"2026-04-03","accession":"0001437749-26-011236","form":"10-K"},"effectiveTaxRate":{"value":0.33992075284794454,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":14736269.192669638,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":22325000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-12-31","end":"2024-12-28","filed":"2025-03-13","accession":"0001437749-25-007557","form":"10-K"},"averageCapitalEmployed":{"value":70366000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":62288000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":120484000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-30","filed":"2025-03-13","accession":"0001437749-25-007557","form":"10-K"},"openingCurrentLiabilities":{"value":58196000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-30","filed":"2025-03-13","accession":"0001437749-25-007557","form":"10-K"},"closingCapitalEmployed":{"value":78444000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":132077000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-28","filed":"2025-03-13","accession":"0001437749-25-007557","form":"10-K"},"closingCurrentLiabilities":{"value":53633000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-28","filed":"2025-03-13","accession":"0001437749-25-007557","form":"10-K"}}}}; fcfMargin: 1.292477907895682; cashConversion: 26.997823966384033; roce: 31.72697041184663

Calculation inputs: {"original":{"fcfTotal":{"value":9551000,"capex":{"accession":"0001437749-25-010202","end":"2023-12-30","filed":"2025-03-31","form":"10-K/A","start":"2023-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-25-010202","end":"2023-12-30","filed":"2025-03-31","form":"10-K/A","start":"2023-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":263237000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2023-01-01","end":"2023-12-30","filed":"2025-03-31","accession":"0001437749-25-010202","form":"10-K/A"},"netIncome":{"value":16831000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-01-01","end":"2023-12-30","filed":"2025-03-31","accession":"0001437749-25-010202","form":"10-K/A"},"operatingIncome":{"value":23692000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-01-01","end":"2023-12-30","filed":"2025-03-31","accession":"0001437749-25-010202","form":"10-K/A"},"openingAssets":{"value":87964000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"openingCurrentLiabilities":{"value":40424000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"openingCapitalEmployed":{"value":47540000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":31962000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-31","filed":"2025-03-31","accession":"0001437749-25-010202","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":56002000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"openingCash":{"value":339000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-12-31","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":120484000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-30","filed":"2025-03-31","accession":"0001437749-25-010202","form":"10-K/A"},"closingCurrentLiabilities":{"value":58196000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-30","filed":"2025-03-13","accession":"0001437749-25-007557","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2023-12-30"},"closingParentEquity":{"value":25790000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-30","filed":"2026-04-03","accession":"0001437749-26-011236","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":94694000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-12-30","filed":"2025-03-13","accession":"0001437749-25-007557","form":"10-K"},"closingCash":{"value":6284000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-30","filed":"2025-03-31","accession":"0001437749-25-010202","form":"10-K/A"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-12-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-12-30","filed":"2025-03-13","accession":"0001437749-25-007557","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":16831000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-01-01","end":"2023-12-30","filed":"2025-03-31","accession":"0001437749-25-010202","form":"10-K/A"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":5364000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-01-01","end":"2023-12-30","filed":"2025-03-31","accession":"0001437749-25-010202","form":"10-K/A"},"pretaxIncome":{"value":22195000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-01-01","end":"2023-12-30","filed":"2025-03-31","accession":"0001437749-25-010202","form":"10-K/A"},"effectiveTaxRate":{"value":0.24167605316512727,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":17966210.948411804,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":23692000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-01-01","end":"2023-12-30","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"averageCapitalEmployed":{"value":54914000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":47540000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":87964000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"openingCurrentLiabilities":{"value":40424000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"closingCapitalEmployed":{"value":62288000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":120484000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-30","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"closingCurrentLiabilities":{"value":58196000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-30","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"}}}}; fcfMargin: 3.6282893362255306; cashConversion: 56.746479710058814; roce: 43.143824889827734

Calculation inputs: {"original":{"fcfTotal":{"value":27394000,"capex":{"accession":"0001437749-24-007884","end":"2022-12-31","filed":"2024-03-14","form":"10-K","start":"2022-01-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-24-007884","end":"2022-12-31","filed":"2024-03-14","form":"10-K","start":"2022-01-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":284680000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2022-01-02","end":"2022-12-31","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"netIncome":{"value":20889000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-01-02","end":"2022-12-31","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"operatingIncome":{"value":28798000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-01-02","end":"2022-12-31","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"openingAssets":{"value":72852000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-01","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"openingCurrentLiabilities":{"value":29857000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-01","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"openingCapitalEmployed":{"value":42995000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":25969000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-01","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"openingTotalEquity":{"value":25969000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":46883000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-01-01","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"openingCash":{"value":235000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-01","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-01-01"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-01-01","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"openingCommonEquity":{"value":25969000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":87964000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"closingCurrentLiabilities":{"value":40424000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"closingCapitalEmployed":{"value":47540000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":31962000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-31","filed":"2025-03-31","accession":"0001437749-25-010202","form":"10-K/A"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":56002000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"closingCash":{"value":339000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-12-31","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":20889000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-01-02","end":"2022-12-31","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":7591000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-01-02","end":"2022-12-31","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"pretaxIncome":{"value":28480000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-01-02","end":"2022-12-31","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"effectiveTaxRate":{"value":0.2665379213483146,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":21122240.94101124,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":45267500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 9.622734298159337; cashConversion: 131.1407918042989; roce: 63.61738554150329

Calculation inputs: {"original":{"fcfTotal":{"value":347000,"capex":{"accession":"0001437749-24-007884","end":"2022-01-01","filed":"2024-03-14","form":"10-K","start":"2021-01-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-24-007884","end":"2022-01-01","filed":"2024-03-14","form":"10-K","start":"2021-01-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":203875000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2021-01-03","end":"2022-01-01","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"netIncome":{"value":10989000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-01-03","end":"2022-01-01","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"operatingIncome":{"value":14136000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-01-03","end":"2022-01-01","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"openingAssets":{"value":68339000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-02","filed":"2023-03-16","accession":"0001437749-23-006918","form":"10-K"},"openingCurrentLiabilities":{"value":28741000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-02","filed":"2023-03-16","accession":"0001437749-23-006918","form":"10-K"},"openingCapitalEmployed":{"value":39598000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":22238000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-02","filed":"2024-03-14","accession":"0001437749-24-007884","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":46101000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-01-02","filed":"2023-03-16","accession":"0001437749-23-006918","form":"10-K"},"openingCash":{"value":734000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-01-02","filed":"2023-03-16","accession":"0001437749-23-006918","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-01-02"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-01-02","filed":"2023-03-16","accession":"0001437749-23-006918","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":72852000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-01","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"closingCurrentLiabilities":{"value":29857000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-01","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"closingCapitalEmployed":{"value":42995000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":25969000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-01","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"closingTotalEquity":{"value":25969000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":46883000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-01-01","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"closingCash":{"value":235000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-01","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-01-01"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-01-01","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"closingCommonEquity":{"value":25969000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":10989000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-01-03","end":"2022-01-01","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2925000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-01-03","end":"2022-01-01","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"pretaxIncome":{"value":13914000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-01-03","end":"2022-01-01","filed":"2024-03-14","accession":"0001437749-24-007884","form":"10-K"},"effectiveTaxRate":{"value":0.21021992238033635,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":11164331.177231565,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":41296500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.1702023298589822; cashConversion: 3.1577031577031573; roce: 34.230503795721184

Calculation inputs: {"original":{"fcfTotal":{"value":24784000,"capex":{"accession":"0001437749-23-006918","end":"2021-01-02","filed":"2023-03-16","form":"10-K","start":"2019-12-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-23-006918","end":"2021-01-02","filed":"2023-03-16","form":"10-K","start":"2019-12-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":150409000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2019-12-29","end":"2021-01-02","filed":"2023-03-16","accession":"0001437749-23-006918","form":"10-K"},"netIncome":{"value":-8869000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-12-29","end":"2021-01-02","filed":"2023-03-16","accession":"0001437749-23-006918","form":"10-K"},"operatingIncome":{"value":-10950000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-12-29","end":"2021-01-02","filed":"2023-03-16","accession":"0001437749-23-006918","form":"10-K"},"openingAssets":{"value":96173000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-28","filed":"2021-04-02","accession":"0000700841-21-000013","form":"10-K"},"openingCurrentLiabilities":{"value":21408000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-28","filed":"2021-04-02","accession":"0000700841-21-000013","form":"10-K"},"openingCapitalEmployed":{"value":74765000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":32403000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-28","filed":"2023-03-16","accession":"0001437749-23-006918","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":63770000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-12-28","filed":"2021-04-02","accession":"0000700841-21-000013","form":"10-K"},"openingCash":{"value":1847000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-28","filed":"2021-04-02","accession":"0000700841-21-000013","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-12-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-12-28","filed":"2021-04-02","accession":"0000700841-21-000013","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":68339000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-02","filed":"2023-03-16","accession":"0001437749-23-006918","form":"10-K"},"closingCurrentLiabilities":{"value":28741000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-02","filed":"2023-03-16","accession":"0001437749-23-006918","form":"10-K"},"closingCapitalEmployed":{"value":39598000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":22238000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-02","filed":"2024-03-14","accession":"0001437749-24-007884","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":46101000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-01-02","filed":"2023-03-16","accession":"0001437749-23-006918","form":"10-K"},"closingCash":{"value":734000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-01-02","filed":"2023-03-16","accession":"0001437749-23-006918","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-01-02"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-01-02","filed":"2023-03-16","accession":"0001437749-23-006918","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-8869000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-12-29","end":"2021-01-02","filed":"2023-03-16","accession":"0001437749-23-006918","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-3188000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-12-29","end":"2021-01-02","filed":"2023-03-16","accession":"0001437749-23-006918","form":"10-K"},"pretaxIncome":{"value":-12057000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-12-29","end":"2021-01-02","filed":"2023-03-16","accession":"0001437749-23-006918","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":57181500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 16.47773736943933; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -19.14955011673356

Calculation inputs: {"original":{"fcfTotal":{"value":-5145000,"capex":{"accession":"0000700841-21-000013","end":"2019-12-28","filed":"2021-04-02","form":"10-K","start":"2018-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000700841-21-000013","end":"2019-12-28","filed":"2021-04-02","form":"10-K","start":"2018-12-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":191100000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2018-12-30","end":"2019-12-28","filed":"2021-04-02","accession":"0000700841-21-000013","form":"10-K"},"netIncome":{"value":4058000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-12-30","end":"2019-12-28","filed":"2021-04-02","accession":"0000700841-21-000013","form":"10-K"},"operatingIncome":{"value":6567000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-12-30","end":"2019-12-28","filed":"2021-04-02","accession":"0000700841-21-000013","form":"10-K"},"openingAssets":{"value":81510000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-29","filed":"2020-03-05","accession":"0000700841-20-000006","form":"10-K"},"openingCurrentLiabilities":{"value":23188000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-29","filed":"2020-03-05","accession":"0000700841-20-000006","form":"10-K"},"openingCapitalEmployed":{"value":58322000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":27199000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-29","filed":"2021-04-02","accession":"0000700841-21-000013","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":54311000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-12-29","filed":"2020-03-05","accession":"0000700841-20-000006","form":"10-K"},"openingCash":{"value":482000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-29","filed":"2020-03-05","accession":"0000700841-20-000006","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-12-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-12-29","filed":"2020-03-05","accession":"0000700841-20-000006","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":96173000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-28","filed":"2021-04-02","accession":"0000700841-21-000013","form":"10-K"},"closingCurrentLiabilities":{"value":21408000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-28","filed":"2021-04-02","accession":"0000700841-21-000013","form":"10-K"},"closingCapitalEmployed":{"value":74765000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":32403000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-28","filed":"2023-03-16","accession":"0001437749-23-006918","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":63770000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-12-28","filed":"2021-04-02","accession":"0000700841-21-000013","form":"10-K"},"closingCash":{"value":1847000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-28","filed":"2021-04-02","accession":"0000700841-21-000013","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-12-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-12-28","filed":"2021-04-02","accession":"0000700841-21-000013","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":4058000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-12-30","end":"2019-12-28","filed":"2021-04-02","accession":"0000700841-21-000013","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":764000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-12-30","end":"2019-12-28","filed":"2021-04-02","accession":"0000700841-21-000013","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":66543500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -2.6923076923076925; cashConversion: -126.7865943814687; roce: 9.868732483262828

Calculation inputs: {"original":{"fcfTotal":{"value":-1582000,"capex":{"accession":"0000700841-20-000006","end":"2018-12-29","filed":"2020-03-05","form":"10-K","start":"2017-12-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000700841-20-000006","end":"2018-12-29","filed":"2020-03-05","form":"10-K","start":"2017-12-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":200352000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2017-12-31","end":"2018-12-29","filed":"2020-03-05","accession":"0000700841-20-000006","form":"10-K"},"netIncome":{"value":2715000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-12-31","end":"2018-12-29","filed":"2020-03-05","accession":"0000700841-20-000006","form":"10-K"},"operatingIncome":{"value":5415000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-12-31","end":"2018-12-29","filed":"2020-03-05","accession":"0000700841-20-000006","form":"10-K"},"openingAssets":{"value":73279000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-30","filed":"2019-03-11","accession":"0000700841-19-000008","form":"10-K"},"openingCurrentLiabilities":{"value":22188000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-30","filed":"2019-03-11","accession":"0000700841-19-000008","form":"10-K"},"openingCapitalEmployed":{"value":51091000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":22031000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-30","filed":"2020-03-05","accession":"0000700841-20-000006","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":51248000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-12-30","filed":"2019-03-11","accession":"0000700841-19-000008","form":"10-K"},"openingCash":{"value":2851000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-30","filed":"2020-03-05","accession":"0000700841-20-000006","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-12-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-12-30","filed":"2019-03-11","accession":"0000700841-19-000008","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":81510000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-29","filed":"2020-03-05","accession":"0000700841-20-000006","form":"10-K"},"closingCurrentLiabilities":{"value":23188000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-29","filed":"2020-03-05","accession":"0000700841-20-000006","form":"10-K"},"closingCapitalEmployed":{"value":58322000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":27199000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-29","filed":"2021-04-02","accession":"0000700841-21-000013","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":54311000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-12-29","filed":"2020-03-05","accession":"0000700841-20-000006","form":"10-K"},"closingCash":{"value":482000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-29","filed":"2020-03-05","accession":"0000700841-20-000006","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-12-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-12-29","filed":"2020-03-05","accession":"0000700841-20-000006","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":2715000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-12-31","end":"2018-12-29","filed":"2020-03-05","accession":"0000700841-20-000006","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1193000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-12-31","end":"2018-12-29","filed":"2020-03-05","accession":"0000700841-20-000006","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":54706500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.7896102858968216; cashConversion: -58.26887661141805; roce: 9.89827534205259

Calculation inputs: {"original":{"fcfTotal":{"value":4031000,"capex":{"accession":"0000700841-19-000008","end":"2017-12-30","filed":"2019-03-11","form":"10-K","start":"2017-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000700841-19-000008","end":"2017-12-30","filed":"2019-03-11","form":"10-K","start":"2017-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":186737000,"tag":"Revenues","unit":"USD","start":"2017-01-01","end":"2017-12-30","filed":"2018-03-08","accession":"0000700841-18-000006","form":"10-K"},"netIncome":{"value":2010000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-01-01","end":"2017-12-30","filed":"2019-03-11","accession":"0000700841-19-000008","form":"10-K"},"operatingIncome":{"value":280000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-01-01","end":"2017-12-30","filed":"2019-03-11","accession":"0000700841-19-000008","form":"10-K"},"openingAssets":{"value":69831000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-03-08","accession":"0000700841-18-000006","form":"10-K"},"openingCurrentLiabilities":{"value":23713000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-03-08","accession":"0000700841-18-000006","form":"10-K"},"openingCapitalEmployed":{"value":46118000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":31255000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-31","filed":"2019-03-11","accession":"0000700841-19-000008","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":38576000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-03-08","accession":"0000700841-18-000006","form":"10-K"},"openingCash":{"value":279000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-31","filed":"2019-03-11","accession":"0000700841-19-000008","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 2016-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-12-31","filed":"2018-03-08","accession":"0000700841-18-000006","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":73279000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-30","filed":"2019-03-11","accession":"0000700841-19-000008","form":"10-K"},"closingCurrentLiabilities":{"value":22188000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-30","filed":"2019-03-11","accession":"0000700841-19-000008","form":"10-K"},"closingCapitalEmployed":{"value":51091000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":22031000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-30","filed":"2020-03-05","accession":"0000700841-20-000006","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":51248000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-12-30","filed":"2019-03-11","accession":"0000700841-19-000008","form":"10-K"},"closingCash":{"value":2851000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-30","filed":"2020-03-05","accession":"0000700841-20-000006","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-12-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-12-30","filed":"2019-03-11","accession":"0000700841-19-000008","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":2010000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-01-01","end":"2017-12-30","filed":"2019-03-11","accession":"0000700841-19-000008","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-2255000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-01-01","end":"2017-12-30","filed":"2019-03-11","accession":"0000700841-19-000008","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":48604500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":4031000,"capex":{"accession":"0000700841-19-000008","end":"2017-12-30","filed":"2019-03-11","form":"10-K","start":"2017-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000700841-19-000008","end":"2017-12-30","filed":"2019-03-11","form":"10-K","start":"2017-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":186737000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2017-01-01","end":"2017-12-30","filed":"2019-03-11","accession":"0000700841-19-000008","form":"10-K"}}}}; fcfMargin: 2.1586509368791402; cashConversion: 200.54726368159206; roce: 0.5760783466551451

Calculation inputs: {"original":{"fcfTotal":{"value":10789000,"capex":{"accession":"0000700841-18-000006","end":"2016-12-31","filed":"2018-03-08","form":"10-K","start":"2016-01-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000700841-18-000006","end":"2016-12-31","filed":"2018-03-08","form":"10-K","start":"2016-01-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":176448000,"tag":"Revenues","unit":"USD","start":"2016-01-03","end":"2016-12-31","filed":"2018-03-08","accession":"0000700841-18-000006","form":"10-K"},"netIncome":{"value":1758000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-01-03","end":"2016-12-31","filed":"2018-03-08","accession":"0000700841-18-000006","form":"10-K"},"operatingIncome":{"value":3830000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-01-03","end":"2016-12-31","filed":"2018-03-08","accession":"0000700841-18-000006","form":"10-K"},"openingAssets":{"value":81336000,"tag":"Assets","unit":"USD","start":null,"end":"2016-01-02","filed":"2017-03-02","accession":"0000700841-17-000004","form":"10-K"},"openingCurrentLiabilities":{"value":26629000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-01-02","filed":"2017-03-02","accession":"0000700841-17-000004","form":"10-K"},"openingCapitalEmployed":{"value":54707000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":32203000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-01-02","filed":"2018-03-08","accession":"0000700841-18-000006","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":49133000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-01-02","filed":"2017-03-02","accession":"0000700841-17-000004","form":"10-K"},"openingCash":{"value":985000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-01-02","filed":"2018-03-08","accession":"0000700841-18-000006","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-01-02"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-01-02","filed":"2017-03-02","accession":"0000700841-17-000004","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":69831000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-03-08","accession":"0000700841-18-000006","form":"10-K"},"closingCurrentLiabilities":{"value":23713000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-03-08","accession":"0000700841-18-000006","form":"10-K"},"closingCapitalEmployed":{"value":46118000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":31255000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-31","filed":"2019-03-11","accession":"0000700841-19-000008","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":38576000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-03-08","accession":"0000700841-18-000006","form":"10-K"},"closingCash":{"value":279000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-31","filed":"2019-03-11","accession":"0000700841-19-000008","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 2016-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-12-31","filed":"2018-03-08","accession":"0000700841-18-000006","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":1758000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-01-03","end":"2016-12-31","filed":"2018-03-08","accession":"0000700841-18-000006","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1544000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-01-03","end":"2016-12-31","filed":"2018-03-08","accession":"0000700841-18-000006","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":50412500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 6.114549328980776; cashConversion: 613.7087599544938; roce: 7.597322092734937

Calculation inputs: {"original":{"fcfTotal":{"value":9691000,"capex":{"accession":"0000700841-17-000004","end":"2016-01-02","filed":"2017-03-02","form":"10-K","start":"2015-01-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000700841-17-000004","end":"2016-01-02","filed":"2017-03-02","form":"10-K","start":"2015-01-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":185736000,"tag":"Revenues","unit":"USD","start":"2015-01-04","end":"2016-01-02","filed":"2017-03-02","accession":"0000700841-17-000004","form":"10-K"},"netIncome":{"value":6015000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-01-04","end":"2016-01-02","filed":"2017-03-02","accession":"0000700841-17-000004","form":"10-K"},"operatingIncome":{"value":7851000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-01-04","end":"2016-01-02","filed":"2017-03-02","accession":"0000700841-17-000004","form":"10-K"},"openingAssets":{"value":87273000,"tag":"Assets","unit":"USD","start":null,"end":"2015-01-03","filed":"2016-03-02","accession":"0000700841-16-000036","form":"10-K"},"openingCurrentLiabilities":{"value":23633000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-01-03","filed":"2016-03-02","accession":"0000700841-16-000036","form":"10-K"},"openingCapitalEmployed":{"value":63640000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":42865000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-01-03","filed":"2017-03-02","accession":"0000700841-17-000004","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":44408000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-01-03","filed":"2016-03-02","accession":"0000700841-16-000036","form":"10-K"},"openingCash":{"value":6411000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-01-03","filed":"2017-03-02","accession":"0000700841-17-000004","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-01-03"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-01-03","filed":"2016-03-02","accession":"0000700841-16-000036","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":81336000,"tag":"Assets","unit":"USD","start":null,"end":"2016-01-02","filed":"2017-03-02","accession":"0000700841-17-000004","form":"10-K"},"closingCurrentLiabilities":{"value":26629000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-01-02","filed":"2017-03-02","accession":"0000700841-17-000004","form":"10-K"},"closingCapitalEmployed":{"value":54707000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":32203000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-01-02","filed":"2018-03-08","accession":"0000700841-18-000006","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":49133000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-01-02","filed":"2017-03-02","accession":"0000700841-17-000004","form":"10-K"},"closingCash":{"value":985000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-01-02","filed":"2018-03-08","accession":"0000700841-18-000006","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-01-02"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-01-02","filed":"2017-03-02","accession":"0000700841-17-000004","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":6015000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-01-04","end":"2016-01-02","filed":"2017-03-02","accession":"0000700841-17-000004","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1139000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-01-04","end":"2016-01-02","filed":"2017-03-02","accession":"0000700841-17-000004","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":59173500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.21762070896326; cashConversion: 161.11388196176227; roce: 13.267763441405359

Calculation inputs: {"original":{"fcfTotal":{"value":2075000,"capex":{"accession":"0000700841-16-000036","end":"2015-01-03","filed":"2016-03-02","form":"10-K","start":"2013-12-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000700841-16-000036","end":"2015-01-03","filed":"2016-03-02","form":"10-K","start":"2013-12-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":193770000,"tag":"Revenues","unit":"USD","start":"2013-12-29","end":"2015-01-03","filed":"2016-03-02","accession":"0000700841-16-000036","form":"10-K"},"netIncome":{"value":6814000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-12-29","end":"2015-01-03","filed":"2016-03-02","accession":"0000700841-16-000036","form":"10-K"},"operatingIncome":{"value":10518000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-12-29","end":"2015-01-03","filed":"2016-03-02","accession":"0000700841-16-000036","form":"10-K"},"openingAssets":{"value":86524000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-28","filed":"2015-03-05","accession":"0000700841-15-000004","form":"10-K"},"openingCurrentLiabilities":{"value":24739000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-28","filed":"2015-03-05","accession":"0000700841-15-000004","form":"10-K"},"openingCapitalEmployed":{"value":61785000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":61378000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-28","filed":"2016-03-02","accession":"0000700841-16-000036","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":25146000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-12-28","filed":"2015-03-05","accession":"0000700841-15-000004","form":"10-K"},"openingCash":{"value":9317000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-28","filed":"2016-03-02","accession":"0000700841-16-000036","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 2013-12-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-12-28","filed":"2015-03-05","accession":"0000700841-15-000004","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":87273000,"tag":"Assets","unit":"USD","start":null,"end":"2015-01-03","filed":"2016-03-02","accession":"0000700841-16-000036","form":"10-K"},"closingCurrentLiabilities":{"value":23633000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-01-03","filed":"2016-03-02","accession":"0000700841-16-000036","form":"10-K"},"closingCapitalEmployed":{"value":63640000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":42865000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-01-03","filed":"2017-03-02","accession":"0000700841-17-000004","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":44408000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-01-03","filed":"2016-03-02","accession":"0000700841-16-000036","form":"10-K"},"closingCash":{"value":6411000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-01-03","filed":"2017-03-02","accession":"0000700841-17-000004","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-01-03"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-01-03","filed":"2016-03-02","accession":"0000700841-16-000036","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":6814000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-12-29","end":"2015-01-03","filed":"2016-03-02","accession":"0000700841-16-000036","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":3787000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-12-29","end":"2015-01-03","filed":"2016-03-02","accession":"0000700841-16-000036","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":62712500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.0708572018372295; cashConversion: 30.452010566480777; roce: 16.771775961730118

Calculation inputs: {"original":{"fcfTotal":{"value":-5198000,"capex":{"accession":"0000700841-15-000004","end":"2013-12-28","filed":"2015-03-05","form":"10-K","start":"2012-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000700841-15-000004","end":"2013-12-28","filed":"2015-03-05","form":"10-K","start":"2012-12-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":170778000,"tag":"Revenues","unit":"USD","start":"2012-12-30","end":"2013-12-28","filed":"2015-03-05","accession":"0000700841-15-000004","form":"10-K"},"netIncome":{"value":1990000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-12-30","end":"2013-12-28","filed":"2015-03-05","accession":"0000700841-15-000004","form":"10-K"},"operatingIncome":{"value":2555000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-12-30","end":"2013-12-28","filed":"2015-03-05","accession":"0000700841-15-000004","form":"10-K"},"openingAssets":{"value":84548000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-29","filed":"2014-02-27","accession":"0000700841-14-000004","form":"10-K"},"openingCurrentLiabilities":{"value":25063000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-29","filed":"2014-02-27","accession":"0000700841-14-000004","form":"10-K"},"openingCapitalEmployed":{"value":59485000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":58772000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-12-29","filed":"2015-03-05","accession":"0000700841-15-000004","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":25776000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-12-29","filed":"2014-02-27","accession":"0000700841-14-000004","form":"10-K"},"openingCash":{"value":14123000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-29","filed":"2015-03-05","accession":"0000700841-15-000004","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 2012-12-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-12-29","filed":"2014-02-27","accession":"0000700841-14-000004","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":86524000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-28","filed":"2015-03-05","accession":"0000700841-15-000004","form":"10-K"},"closingCurrentLiabilities":{"value":24739000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-28","filed":"2015-03-05","accession":"0000700841-15-000004","form":"10-K"},"closingCapitalEmployed":{"value":61785000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":61378000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-28","filed":"2016-03-02","accession":"0000700841-16-000036","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":25146000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-12-28","filed":"2015-03-05","accession":"0000700841-15-000004","form":"10-K"},"closingCash":{"value":9317000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-28","filed":"2016-03-02","accession":"0000700841-16-000036","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 2013-12-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-12-28","filed":"2015-03-05","accession":"0000700841-15-000004","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":1990000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-12-30","end":"2013-12-28","filed":"2015-03-05","accession":"0000700841-15-000004","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":597000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-12-30","end":"2013-12-28","filed":"2015-03-05","accession":"0000700841-15-000004","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":60635000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -3.043717574863273; cashConversion: -261.20603015075375; roce: 4.213737940133586

Calculation inputs: {"original":{"fcfTotal":{"value":3053000,"capex":{"accession":"0000700841-14-000004","end":"2012-12-29","filed":"2014-02-27","form":"10-K","start":"2012-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000700841-14-000004","end":"2012-12-29","filed":"2014-02-27","form":"10-K","start":"2012-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":145817000,"tag":"Revenues","unit":"USD","start":"2012-01-01","end":"2012-12-29","filed":"2014-02-27","accession":"0000700841-14-000004","form":"10-K"},"netIncome":{"value":3227000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-01-01","end":"2012-12-29","filed":"2014-02-27","accession":"0000700841-14-000004","form":"10-K"},"operatingIncome":{"value":5228000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-01-01","end":"2012-12-29","filed":"2014-02-27","accession":"0000700841-14-000004","form":"10-K"},"openingAssets":{"value":86178000,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-22","accession":"0000700841-13-000008","form":"10-K"},"openingCurrentLiabilities":{"value":14290000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-22","accession":"0000700841-13-000008","form":"10-K"},"openingCapitalEmployed":{"value":71888000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":71661000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-12-31","filed":"2014-02-27","accession":"0000700841-14-000004","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":14517000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-22","accession":"0000700841-13-000008","form":"10-K"},"openingCash":{"value":28417000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-31","filed":"2014-02-27","accession":"0000700841-14-000004","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 2011-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-12-31","filed":"2013-02-22","accession":"0000700841-13-000008","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":84548000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-29","filed":"2014-02-27","accession":"0000700841-14-000004","form":"10-K"},"closingCurrentLiabilities":{"value":25063000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-29","filed":"2014-02-27","accession":"0000700841-14-000004","form":"10-K"},"closingCapitalEmployed":{"value":59485000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":58772000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-12-29","filed":"2015-03-05","accession":"0000700841-15-000004","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":25776000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-12-29","filed":"2014-02-27","accession":"0000700841-14-000004","form":"10-K"},"closingCash":{"value":14123000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-29","filed":"2015-03-05","accession":"0000700841-15-000004","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 2012-12-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-12-29","filed":"2014-02-27","accession":"0000700841-14-000004","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":3227000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-01-01","end":"2012-12-29","filed":"2014-02-27","accession":"0000700841-14-000004","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2103000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-01-01","end":"2012-12-29","filed":"2014-02-27","accession":"0000700841-14-000004","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":65686500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.0937202109493405; cashConversion: 94.60799504183453; roce: 7.959017454119187

Calculation inputs: {"original":{"fcfTotal":{"value":6196000,"capex":{"accession":"0000700841-13-000008","end":"2011-12-31","filed":"2013-02-22","form":"10-K","start":"2011-01-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000700841-13-000008","end":"2011-12-31","filed":"2013-02-22","form":"10-K","start":"2011-01-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":143811000,"tag":"Revenues","unit":"USD","start":"2011-01-02","end":"2011-12-31","filed":"2013-02-22","accession":"0000700841-13-000008","form":"10-K"},"netIncome":{"value":4278000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-01-02","end":"2011-12-31","filed":"2013-02-22","accession":"0000700841-13-000008","form":"10-K"},"operatingIncome":{"value":7009000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-01-02","end":"2011-12-31","filed":"2013-02-22","accession":"0000700841-13-000008","form":"10-K"},"openingAssets":{"value":83012000,"tag":"Assets","unit":"USD","start":null,"end":"2011-01-01","filed":"2012-02-23","accession":"0000700841-12-000006","form":"10-K"},"openingCurrentLiabilities":{"value":13159000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-01-01","filed":"2012-02-23","accession":"0000700841-12-000006","form":"10-K"},"openingCapitalEmployed":{"value":69853000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":69608000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-01-01","filed":"2013-02-22","accession":"0000700841-13-000008","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":24704000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-01-01","filed":"2013-02-22","accession":"0000700841-13-000008","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 2011-01-01"},"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":86178000,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-22","accession":"0000700841-13-000008","form":"10-K"},"closingCurrentLiabilities":{"value":14290000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-22","accession":"0000700841-13-000008","form":"10-K"},"closingCapitalEmployed":{"value":71888000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":71661000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-12-31","filed":"2014-02-27","accession":"0000700841-14-000004","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":14517000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-22","accession":"0000700841-13-000008","form":"10-K"},"closingCash":{"value":28417000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-31","filed":"2014-02-27","accession":"0000700841-14-000004","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 2011-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-12-31","filed":"2013-02-22","accession":"0000700841-13-000008","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":4278000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-01-02","end":"2011-12-31","filed":"2013-02-22","accession":"0000700841-13-000008","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2653000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-01-02","end":"2011-12-31","filed":"2013-02-22","accession":"0000700841-13-000008","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":70870500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.30843259555945; cashConversion: 144.83403459560543; roce: 9.889869550800404

Calculation inputs: {"original":{"fcfTotal":{"value":13239000,"capex":{"accession":"0000700841-12-000006","end":"2011-01-01","filed":"2012-02-23","form":"10-K","start":"2010-01-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000700841-12-000006","end":"2011-01-01","filed":"2012-02-23","form":"10-K","start":"2010-01-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":162022000,"tag":"Revenues","unit":"USD","start":"2010-01-03","end":"2011-01-01","filed":"2012-02-23","accession":"0000700841-12-000006","form":"10-K"},"netIncome":{"value":5795000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-01-03","end":"2011-01-01","filed":"2012-02-23","accession":"0000700841-12-000006","form":"10-K"},"operatingIncome":{"value":9021000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-01-03","end":"2011-01-01","filed":"2012-02-23","accession":"0000700841-12-000006","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-01-02"},"openingParentEquity":{"value":63303000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-01-02","filed":"2012-02-23","accession":"0000700841-12-000006","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":10942000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-01-02","filed":"2012-02-23","accession":"0000700841-12-000006","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-01-02"},"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":83012000,"tag":"Assets","unit":"USD","start":null,"end":"2011-01-01","filed":"2012-02-23","accession":"0000700841-12-000006","form":"10-K"},"closingCurrentLiabilities":{"value":13159000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-01-01","filed":"2012-02-23","accession":"0000700841-12-000006","form":"10-K"},"closingCapitalEmployed":{"value":69853000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":69608000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-01-01","filed":"2013-02-22","accession":"0000700841-13-000008","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":24704000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-01-01","filed":"2013-02-22","accession":"0000700841-13-000008","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 2011-01-01"},"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":5795000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-01-03","end":"2011-01-01","filed":"2012-02-23","accession":"0000700841-12-000006","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2570000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-01-03","end":"2011-01-01","filed":"2012-02-23","accession":"0000700841-12-000006","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.171112564960314; cashConversion: 228.4555651423641; 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 2010-01-02

revenue: 319404000; operatingIncome: 25093000; netIncome: 16334000

revenue: 278380000; operatingIncome: 22325000; netIncome: 13327000

revenue: 263237000; operatingIncome: 23692000; netIncome: 16831000

revenue: 284680000; operatingIncome: 28798000; netIncome: 20889000

revenue: 203875000; operatingIncome: 14136000; netIncome: 10989000

revenue: 150409000; operatingIncome: -10950000; netIncome: -8869000

revenue: 191100000; operatingIncome: 6567000; netIncome: 4058000

revenue: 200352000; operatingIncome: 5415000; netIncome: 2715000

revenue: 186737000; operatingIncome: 280000; netIncome: 2010000

revenue: 176448000; operatingIncome: 3830000; netIncome: 1758000

revenue: 185736000; operatingIncome: 7851000; netIncome: 6015000

revenue: 193770000; operatingIncome: 10518000; netIncome: 6814000

revenue: 170778000; operatingIncome: 2555000; netIncome: 1990000

revenue: 145817000; operatingIncome: 5228000; netIncome: 3227000

revenue: 143811000; operatingIncome: 7009000; netIncome: 4278000

revenue: 162022000; operatingIncome: 9021000; netIncome: 5795000