Rocky Mountain Chocolate Factory, Inc. (RMCF)

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 8084372; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 9354620

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 7079171; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 7722124

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 6294411; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 6310543

revenue: 30432352; averageDilutedShares: 6226279; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 6257137

revenue: 29488548; averageDilutedShares: 6140687; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 6186356

revenue: 23480705; averageDilutedShares: 6067461; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 6074293

revenue: 31849796; averageDilutedShares: 6255343; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 6019532

revenue: 34545447; averageDilutedShares: 5982638; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 5957827

revenue: 38074695; averageDilutedShares: 5980436; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 5903436

revenue: 38296377; averageDilutedShares: 5993692; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 5854372

revenue: 40456895; averageDilutedShares: 6095474; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 5839396

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

revenue: 41508376; averageDilutedShares: 6413339; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 6012799

revenue: 39184807; averageDilutedShares: 6436911; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 6140200

revenue: 36315201; averageDilutedShares: 6219001; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 6068470

Calculation inputs: {"original":{"fcfTotal":{"value":-2379000,"capex":{"accession":"0001193125-26-248296","end":"2026-02-28","filed":"2026-05-29","form":"10-K","start":"2025-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-248296","end":"2026-02-28","filed":"2026-05-29","form":"10-K","start":"2025-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-3587000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-03-01","end":"2026-02-28","filed":"2026-05-29","accession":"0001193125-26-248296","form":"10-K"},"openingAssets":{"value":21175000,"tag":"Assets","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-05-29","accession":"0001193125-26-248296","form":"10-K"},"openingCurrentLiabilities":{"value":6869000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-05-29","accession":"0001193125-26-248296","form":"10-K"},"openingCapitalEmployed":{"value":14306000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":6975000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-05-29","accession":"0001193125-26-248296","form":"10-K"},"openingTotalEquity":{"value":6975000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":14200000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-05-29","accession":"0001193125-26-248296","form":"10-K"},"openingCash":{"value":720000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-05-29","accession":"0001193125-26-248296","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-02-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-02-28","filed":"2026-05-29","accession":"0001193125-26-248296","form":"10-K"},"openingCommonEquity":{"value":6975000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":20212000,"tag":"Assets","unit":"USD","start":null,"end":"2026-02-28","filed":"2026-05-29","accession":"0001193125-26-248296","form":"10-K"},"closingCurrentLiabilities":{"value":6786000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-02-28","filed":"2026-05-29","accession":"0001193125-26-248296","form":"10-K"},"closingCapitalEmployed":{"value":13426000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":5229000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-02-28","filed":"2026-05-29","accession":"0001193125-26-248296","form":"10-K"},"closingTotalEquity":{"value":5229000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":14983000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-02-28","filed":"2026-05-29","accession":"0001193125-26-248296","form":"10-K"},"closingCash":{"value":1218000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-02-28","filed":"2026-05-29","accession":"0001193125-26-248296","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 2026-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2026-02-28","filed":"2026-05-29","accession":"0001193125-26-248296","form":"10-K"},"closingCommonEquity":{"value":5229000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-4560000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-03-01","end":"2026-02-28","filed":"2026-05-29","accession":"0001193125-26-248296","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":187000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-03-01","end":"2026-02-28","filed":"2026-05-29","accession":"0001193125-26-248296","form":"10-K"},"pretaxIncome":{"value":-4373000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-03-01","end":"2026-02-28","filed":"2026-05-29","accession":"0001193125-26-248296","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":13866000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":6102000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: -25.869032165007933

Calculation inputs: {"original":{"fcfTotal":{"value":-10357000,"capex":{"accession":"0001193125-26-248296","end":"2025-02-28","filed":"2026-05-29","form":"10-K","start":"2024-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-248296","end":"2025-02-28","filed":"2026-05-29","form":"10-K","start":"2024-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-5942000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-03-01","end":"2025-02-28","filed":"2026-05-29","accession":"0001193125-26-248296","form":"10-K"},"openingAssets":{"value":20577000,"tag":"Assets","unit":"USD","start":null,"end":"2024-02-29","filed":"2026-05-29","accession":"0001193125-26-248296","form":"10-K"},"openingCurrentLiabilities":{"value":8072000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-02-29","filed":"2025-06-20","accession":"0000950170-25-088556","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2024-02-29"},"openingParentEquity":{"value":10636000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-02-29","filed":"2026-05-29","accession":"0001193125-26-248296","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":9941000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-02-29","filed":"2025-06-20","accession":"0000950170-25-088556","form":"10-K"},"openingCash":{"value":2082000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-02-29","filed":"2025-06-20","accession":"0000950170-25-088556","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 2024-02-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-02-29","filed":"2025-06-20","accession":"0000950170-25-088556","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":21175000,"tag":"Assets","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-05-29","accession":"0001193125-26-248296","form":"10-K"},"closingCurrentLiabilities":{"value":6869000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-05-29","accession":"0001193125-26-248296","form":"10-K"},"closingCapitalEmployed":{"value":14306000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":6975000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-05-29","accession":"0001193125-26-248296","form":"10-K"},"closingTotalEquity":{"value":6975000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":14200000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-05-29","accession":"0001193125-26-248296","form":"10-K"},"closingCash":{"value":720000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-05-29","accession":"0001193125-26-248296","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-02-28","filed":"2026-05-29","accession":"0001193125-26-248296","form":"10-K"},"closingCommonEquity":{"value":6975000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-6122000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-03-01","end":"2025-02-28","filed":"2026-05-29","accession":"0001193125-26-248296","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":0,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-03-01","end":"2025-02-28","filed":"2026-05-29","accession":"0001193125-26-248296","form":"10-K"},"pretaxIncome":{"value":-6122000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-03-01","end":"2025-02-28","filed":"2026-05-29","accession":"0001193125-26-248296","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":-5942000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-03-01","end":"2025-02-28","filed":"2025-06-20","accession":"0000950170-25-088556","form":"10-K"},"averageCapitalEmployed":{"value":13405500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":12505000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":20577000,"tag":"Assets","unit":"USD","start":null,"end":"2024-02-29","filed":"2025-06-20","accession":"0000950170-25-088556","form":"10-K"},"openingCurrentLiabilities":{"value":8072000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-02-29","filed":"2025-06-20","accession":"0000950170-25-088556","form":"10-K"},"closingCapitalEmployed":{"value":14306000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":21175000,"tag":"Assets","unit":"USD","start":null,"end":"2025-02-28","filed":"2025-06-20","accession":"0000950170-25-088556","form":"10-K"},"closingCurrentLiabilities":{"value":6869000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-02-28","filed":"2025-06-20","accession":"0000950170-25-088556","form":"10-K"}}}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: -44.325090447950465

Calculation inputs: {"original":{"fcfTotal":{"value":-5452000,"capex":{"accession":"0001193125-26-248296","end":"2024-02-29","filed":"2026-05-29","form":"10-K","start":"2023-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-248296","end":"2024-02-29","filed":"2026-05-29","form":"10-K","start":"2023-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-4902000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-03-01","end":"2024-02-29","filed":"2026-05-29","accession":"0001193125-26-248296","form":"10-K"},"openingAssets":{"value":21986827,"tag":"Assets","unit":"USD","start":null,"end":"2023-02-28","filed":"2024-06-13","accession":"0000950170-24-072997","form":"10-K"},"openingCurrentLiabilities":{"value":5010226,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-02-28","filed":"2024-06-13","accession":"0000950170-24-072997","form":"10-K"},"openingCapitalEmployed":{"value":16976601,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":14370000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-02-28","filed":"2026-05-29","accession":"0001193125-26-248296","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":7616663,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-02-28","filed":"2024-06-13","accession":"0000950170-24-072997","form":"10-K"},"openingCash":{"value":4717068,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-02-28","filed":"2024-06-13","accession":"0000950170-24-072997","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-02-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-02-28","filed":"2024-06-13","accession":"0000950170-24-072997","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":20577000,"tag":"Assets","unit":"USD","start":null,"end":"2024-02-29","filed":"2026-05-29","accession":"0001193125-26-248296","form":"10-K"},"closingCurrentLiabilities":{"value":8072000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-02-29","filed":"2025-06-20","accession":"0000950170-25-088556","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2024-02-29"},"closingParentEquity":{"value":10636000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-02-29","filed":"2026-05-29","accession":"0001193125-26-248296","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":9941000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-02-29","filed":"2025-06-20","accession":"0000950170-25-088556","form":"10-K"},"closingCash":{"value":2082000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-02-29","filed":"2025-06-20","accession":"0000950170-25-088556","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 2024-02-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-02-29","filed":"2025-06-20","accession":"0000950170-25-088556","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":-4172000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-03-01","end":"2024-02-29","filed":"2026-05-29","accession":"0001193125-26-248296","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":0,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-03-01","end":"2024-02-29","filed":"2026-05-29","accession":"0001193125-26-248296","form":"10-K"},"pretaxIncome":{"value":-4876000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-03-01","end":"2024-02-29","filed":"2026-05-29","accession":"0001193125-26-248296","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2024-02-29

Calculation inputs: {"original":{"fcfTotal":{"value":-3102506,"capex":{"accession":"0000950170-24-072997","end":"2023-02-28","filed":"2024-06-13","form":"10-K","start":"2022-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-24-072997","end":"2023-02-28","filed":"2024-06-13","form":"10-K","start":"2022-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":30432352,"tag":"Revenues","unit":"USD","start":"2022-03-01","end":"2023-02-28","filed":"2023-05-30","accession":"0001437749-23-016104","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-4891003,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-03-01","end":"2023-02-28","filed":"2024-06-13","accession":"0000950170-24-072997","form":"10-K"},"openingAssets":{"value":26880761,"tag":"Assets","unit":"USD","start":null,"end":"2022-02-28","filed":"2024-06-13","accession":"0000950170-24-072997","form":"10-K"},"openingCurrentLiabilities":{"value":5311732,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-02-28","filed":"2023-05-30","accession":"0001437749-23-016104","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2022-02-28"},"openingParentEquity":{"value":19399926,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-02-28","filed":"2024-06-13","accession":"0000950170-24-072997","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":7587374,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-02-28","filed":"2023-05-30","accession":"0001437749-23-016104","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 2022-02-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-02-28","filed":"2023-05-30","accession":"0001437749-23-016104","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":21986827,"tag":"Assets","unit":"USD","start":null,"end":"2023-02-28","filed":"2024-06-13","accession":"0000950170-24-072997","form":"10-K"},"closingCurrentLiabilities":{"value":5010226,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-02-28","filed":"2024-06-13","accession":"0000950170-24-072997","form":"10-K"},"closingCapitalEmployed":{"value":16976601,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":14370000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-02-28","filed":"2026-05-29","accession":"0001193125-26-248296","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":7616663,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-02-28","filed":"2024-06-13","accession":"0000950170-24-072997","form":"10-K"},"closingCash":{"value":4717068,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-02-28","filed":"2024-06-13","accession":"0000950170-24-072997","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-02-28","filed":"2024-06-13","accession":"0000950170-24-072997","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":-5680778,"tag":"NetIncomeLoss","unit":"USD","start":"2022-03-01","end":"2023-02-28","filed":"2024-06-13","accession":"0000950170-24-072997","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":613843,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-03-01","end":"2023-02-28","filed":"2024-06-13","accession":"0000950170-24-072997","form":"10-K"},"pretaxIncome":{"value":-4874513,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-03-01","end":"2023-02-28","filed":"2024-06-13","accession":"0000950170-24-072997","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":-3102506,"capex":{"accession":"0000950170-24-072997","end":"2023-02-28","filed":"2024-06-13","form":"10-K","start":"2022-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-24-072997","end":"2023-02-28","filed":"2024-06-13","form":"10-K","start":"2022-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":30432352,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-03-01","end":"2023-02-28","filed":"2024-06-13","accession":"0000950170-24-072997","form":"10-K"}},"roce":{"operatingIncome":{"value":-4891003,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-03-01","end":"2023-02-28","filed":"2023-05-30","accession":"0001437749-23-016104","form":"10-K"},"averageCapitalEmployed":{"value":19272815,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":21569029,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":26880761,"tag":"Assets","unit":"USD","start":null,"end":"2022-02-28","filed":"2023-05-30","accession":"0001437749-23-016104","form":"10-K"},"openingCurrentLiabilities":{"value":5311732,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-02-28","filed":"2023-05-30","accession":"0001437749-23-016104","form":"10-K"},"closingCapitalEmployed":{"value":16976601,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":21986827,"tag":"Assets","unit":"USD","start":null,"end":"2023-02-28","filed":"2023-05-30","accession":"0001437749-23-016104","form":"10-K"},"closingCurrentLiabilities":{"value":5010226,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-02-28","filed":"2023-05-30","accession":"0001437749-23-016104","form":"10-K"}}}}; fcfMargin: -10.194762468572918; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: -25.377730238161888

Calculation inputs: {"original":{"fcfTotal":{"value":1916827,"capex":{"accession":"0000950170-24-072997","end":"2022-02-28","filed":"2024-06-13","form":"10-K","start":"2021-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-24-072997","end":"2022-02-28","filed":"2024-06-13","form":"10-K","start":"2021-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":29488548,"tag":"Revenues","unit":"USD","start":"2021-03-01","end":"2022-02-28","filed":"2023-05-30","accession":"0001437749-23-016104","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-694522,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-03-01","end":"2022-02-28","filed":"2024-06-13","accession":"0000950170-24-072997","form":"10-K"},"openingAssets":{"value":24951152,"tag":"Assets","unit":"USD","start":null,"end":"2021-02-28","filed":"2022-05-27","accession":"0001437749-22-013784","form":"10-K"},"openingCurrentLiabilities":{"value":3780320,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-02-28","filed":"2022-05-27","accession":"0001437749-22-013784","form":"10-K"},"openingCapitalEmployed":{"value":21170832,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":18967569,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-02-28","filed":"2024-06-13","accession":"0000950170-24-072997","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":5633279,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-02-28","filed":"2022-05-27","accession":"0001437749-22-013784","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 2021-02-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-02-28","filed":"2022-05-27","accession":"0001437749-22-013784","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":26880761,"tag":"Assets","unit":"USD","start":null,"end":"2022-02-28","filed":"2024-06-13","accession":"0000950170-24-072997","form":"10-K"},"closingCurrentLiabilities":{"value":5311732,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-02-28","filed":"2023-05-30","accession":"0001437749-23-016104","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2022-02-28"},"closingParentEquity":{"value":19399926,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-02-28","filed":"2024-06-13","accession":"0000950170-24-072997","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":7587374,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-02-28","filed":"2023-05-30","accession":"0001437749-23-016104","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 2022-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-02-28","filed":"2023-05-30","accession":"0001437749-23-016104","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":-341697,"tag":"NetIncomeLoss","unit":"USD","start":"2021-03-01","end":"2022-02-28","filed":"2024-06-13","accession":"0000950170-24-072997","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-16812,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-03-01","end":"2022-02-28","filed":"2024-06-13","accession":"0000950170-24-072997","form":"10-K"},"pretaxIncome":{"value":-516529,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-03-01","end":"2022-02-28","filed":"2024-06-13","accession":"0000950170-24-072997","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":1916827,"capex":{"accession":"0000950170-24-072997","end":"2022-02-28","filed":"2024-06-13","form":"10-K","start":"2021-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-24-072997","end":"2022-02-28","filed":"2024-06-13","form":"10-K","start":"2021-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":29488548,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-03-01","end":"2022-02-28","filed":"2024-06-13","accession":"0000950170-24-072997","form":"10-K"}}}}; fcfMargin: 6.500242060070234; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2022-02-28

Calculation inputs: {"original":{"fcfTotal":{"value":-82171,"capex":{"accession":"0001437749-23-016104","end":"2021-02-28","filed":"2023-05-30","form":"10-K","start":"2020-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-23-016104","end":"2021-02-28","filed":"2023-05-30","form":"10-K","start":"2020-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":23480705,"tag":"Revenues","unit":"USD","start":"2020-03-01","end":"2021-02-28","filed":"2022-05-27","accession":"0001437749-22-013784","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-2729033,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-03-01","end":"2021-02-28","filed":"2023-05-30","accession":"0001437749-23-016104","form":"10-K"},"openingAssets":{"value":27817388,"tag":"Assets","unit":"USD","start":null,"end":"2020-02-29","filed":"2022-05-27","accession":"0001437749-22-013784","form":"10-K"},"openingCurrentLiabilities":{"value":5606822,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-02-29","filed":"2021-06-01","accession":"0001437749-21-013850","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2020-02-29"},"openingParentEquity":{"value":19355511,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-02-29","filed":"2022-05-27","accession":"0001437749-22-013784","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":4822071,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-02-29","filed":"2022-05-27","accession":"0001437749-22-013784","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-02-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-02-29","filed":"2021-06-01","accession":"0001437749-21-013850","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":24951152,"tag":"Assets","unit":"USD","start":null,"end":"2021-02-28","filed":"2022-05-27","accession":"0001437749-22-013784","form":"10-K"},"closingCurrentLiabilities":{"value":3780320,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-02-28","filed":"2022-05-27","accession":"0001437749-22-013784","form":"10-K"},"closingCapitalEmployed":{"value":21170832,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":18967569,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-02-28","filed":"2024-06-13","accession":"0000950170-24-072997","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":5633279,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-02-28","filed":"2022-05-27","accession":"0001437749-22-013784","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 2021-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-02-28","filed":"2022-05-27","accession":"0001437749-22-013784","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":-899777,"tag":"NetIncomeLoss","unit":"USD","start":"2020-03-01","end":"2021-02-28","filed":"2023-05-30","accession":"0001437749-23-016104","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-745495,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-03-01","end":"2021-02-28","filed":"2023-05-30","accession":"0001437749-23-016104","form":"10-K"},"pretaxIncome":{"value":-1155217,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-03-01","end":"2021-02-28","filed":"2023-05-30","accession":"0001437749-23-016104","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: FCF and revenue sources do not share a filing; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2020-02-29

Calculation inputs: {"original":{"fcfTotal":{"value":3468925,"capex":{"accession":"0001437749-22-013784","end":"2020-02-29","filed":"2022-05-27","form":"10-K","start":"2019-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-22-013784","end":"2020-02-29","filed":"2022-05-27","form":"10-K","start":"2019-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":31849796,"tag":"Revenues","unit":"USD","start":"2019-03-01","end":"2020-02-29","filed":"2021-06-01","accession":"0001437749-21-013850","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":1391610,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-03-01","end":"2020-02-29","filed":"2022-05-27","accession":"0001437749-22-013784","form":"10-K"},"openingAssets":{"value":26222141,"tag":"Assets","unit":"USD","start":null,"end":"2019-02-28","filed":"2021-06-01","accession":"0001437749-21-013850","form":"10-K"},"openingCurrentLiabilities":{"value":4735831,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-02-28","filed":"2020-05-29","accession":"0001437749-20-012018","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-02-28"},"openingParentEquity":{"value":20389832,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-02-28","filed":"2021-06-01","accession":"0001437749-21-013850","form":"10-K"},"openingTotalEquity":{"value":20389832,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-02-28","filed":"2019-06-28","accession":"0001437749-19-013005","form":"10-K/A"},"openingCash":{"value":5384027,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-02-28","filed":"2022-05-27","accession":"0001437749-22-013784","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 2019-02-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-02-28","filed":"2020-05-29","accession":"0001437749-20-012018","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":27817388,"tag":"Assets","unit":"USD","start":null,"end":"2020-02-29","filed":"2022-05-27","accession":"0001437749-22-013784","form":"10-K"},"closingCurrentLiabilities":{"value":5606822,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-02-29","filed":"2021-06-01","accession":"0001437749-21-013850","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2020-02-29"},"closingParentEquity":{"value":19355511,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-02-29","filed":"2022-05-27","accession":"0001437749-22-013784","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":4822071,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-02-29","filed":"2022-05-27","accession":"0001437749-22-013784","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-02-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-02-29","filed":"2021-06-01","accession":"0001437749-21-013850","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":1033832,"tag":"NetIncomeLoss","unit":"USD","start":"2019-03-01","end":"2020-02-29","filed":"2022-05-27","accession":"0001437749-22-013784","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":368500,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-03-01","end":"2020-02-29","filed":"2022-05-27","accession":"0001437749-22-013784","form":"10-K"},"pretaxIncome":{"value":1402332,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-03-01","end":"2020-02-29","filed":"2022-05-27","accession":"0001437749-22-013784","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":3468925,"capex":{"accession":"0001437749-22-013784","end":"2020-02-29","filed":"2022-05-27","form":"10-K","start":"2019-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-22-013784","end":"2020-02-29","filed":"2022-05-27","form":"10-K","start":"2019-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":31849796,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-03-01","end":"2020-02-29","filed":"2022-05-27","accession":"0001437749-22-013784","form":"10-K"}},"roce":{"operatingIncome":{"value":1391610,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-03-01","end":"2020-02-29","filed":"2020-05-29","accession":"0001437749-20-012018","form":"10-K"},"averageCapitalEmployed":{"value":21848438,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":21486310,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":26222141,"tag":"Assets","unit":"USD","start":null,"end":"2019-02-28","filed":"2020-05-29","accession":"0001437749-20-012018","form":"10-K"},"openingCurrentLiabilities":{"value":4735831,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-02-28","filed":"2020-05-29","accession":"0001437749-20-012018","form":"10-K"},"closingCapitalEmployed":{"value":22210566,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":27817388,"tag":"Assets","unit":"USD","start":null,"end":"2020-02-29","filed":"2020-05-29","accession":"0001437749-20-012018","form":"10-K"},"closingCurrentLiabilities":{"value":5606822,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-02-29","filed":"2020-05-29","accession":"0001437749-20-012018","form":"10-K"}}}}; fcfMargin: 10.891514030419536; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 6.3693798156188555

Calculation inputs: {"original":{"fcfTotal":{"value":3401234,"capex":{"accession":"0001437749-21-013850","end":"2019-02-28","filed":"2021-06-01","form":"10-K","start":"2018-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-21-013850","end":"2019-02-28","filed":"2021-06-01","form":"10-K","start":"2018-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":34545447,"tag":"Revenues","unit":"USD","start":"2018-03-01","end":"2019-02-28","filed":"2020-05-29","accession":"0001437749-20-012018","form":"10-K"},"netIncome":{"value":2238799,"tag":"ProfitLoss","unit":"USD","start":"2018-03-01","end":"2019-02-28","filed":"2019-06-28","accession":"0001437749-19-013005","form":"10-K/A"},"operatingIncome":{"value":3005952,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-03-01","end":"2019-02-28","filed":"2021-06-01","accession":"0001437749-21-013850","form":"10-K"},"openingAssets":{"value":28940635,"tag":"Assets","unit":"USD","start":null,"end":"2018-02-28","filed":"2020-05-29","accession":"0001437749-20-012018","form":"10-K"},"openingCurrentLiabilities":{"value":8207616,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-02-28","filed":"2019-06-28","accession":"0001437749-19-013005","form":"10-K/A"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-02-28"},"openingParentEquity":{"value":19556603,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-02-28","filed":"2020-05-29","accession":"0001437749-20-012018","form":"10-K"},"openingTotalEquity":{"value":19556603,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-02-28","filed":"2019-06-28","accession":"0001437749-19-013005","form":"10-K/A"},"openingCash":{"value":6072984,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-02-28","filed":"2021-06-01","accession":"0001437749-21-013850","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 2018-02-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-02-28","filed":"2019-06-28","accession":"0001437749-19-013005","form":"10-K/A"},"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":26222141,"tag":"Assets","unit":"USD","start":null,"end":"2019-02-28","filed":"2021-06-01","accession":"0001437749-21-013850","form":"10-K"},"closingCurrentLiabilities":{"value":4735831,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-02-28","filed":"2020-05-29","accession":"0001437749-20-012018","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-02-28"},"closingParentEquity":{"value":20389832,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-02-28","filed":"2021-06-01","accession":"0001437749-21-013850","form":"10-K"},"closingTotalEquity":{"value":20389832,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-02-28","filed":"2019-06-28","accession":"0001437749-19-013005","form":"10-K/A"},"closingCash":{"value":5384027,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-02-28","filed":"2022-05-27","accession":"0001437749-22-013784","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 2019-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-02-28","filed":"2020-05-29","accession":"0001437749-20-012018","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":2238799,"tag":"NetIncomeLoss","unit":"USD","start":"2018-03-01","end":"2019-02-28","filed":"2021-06-01","accession":"0001437749-21-013850","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":716862,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-03-01","end":"2019-02-28","filed":"2021-06-01","accession":"0001437749-21-013850","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":{"fcfTotal":{"value":3401234,"capex":{"accession":"0001437749-21-013850","end":"2019-02-28","filed":"2021-06-01","form":"10-K","start":"2018-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-21-013850","end":"2019-02-28","filed":"2021-06-01","form":"10-K","start":"2018-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":34545447,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-03-01","end":"2019-02-28","filed":"2021-06-01","accession":"0001437749-21-013850","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":3401234,"capex":{"accession":"0001437749-21-013850","end":"2019-02-28","filed":"2021-06-01","form":"10-K","start":"2018-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-21-013850","end":"2019-02-28","filed":"2021-06-01","form":"10-K","start":"2018-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"netIncome":{"value":2238799,"tag":"NetIncomeLoss","unit":"USD","start":"2018-03-01","end":"2019-02-28","filed":"2021-06-01","accession":"0001437749-21-013850","form":"10-K"}},"roce":{"operatingIncome":{"value":3005952,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-03-01","end":"2019-02-28","filed":"2019-06-28","accession":"0001437749-19-013005","form":"10-K/A"},"averageCapitalEmployed":{"value":21109664.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":20733019,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":28940635,"tag":"Assets","unit":"USD","start":null,"end":"2018-02-28","filed":"2019-06-28","accession":"0001437749-19-013005","form":"10-K/A"},"openingCurrentLiabilities":{"value":8207616,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-02-28","filed":"2019-06-28","accession":"0001437749-19-013005","form":"10-K/A"},"closingCapitalEmployed":{"value":21486310,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":26222141,"tag":"Assets","unit":"USD","start":null,"end":"2019-02-28","filed":"2019-06-28","accession":"0001437749-19-013005","form":"10-K/A"},"closingCurrentLiabilities":{"value":4735831,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-02-28","filed":"2019-06-28","accession":"0001437749-19-013005","form":"10-K/A"}}}}; fcfMargin: 9.845679518924737; cashConversion: 151.9222583179642; roce: 14.239695756415266

Calculation inputs: {"original":{"fcfTotal":{"value":4212656,"capex":{"accession":"0001437749-20-012018","end":"2018-02-28","filed":"2020-05-29","form":"10-K","start":"2017-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-20-012018","end":"2018-02-28","filed":"2020-05-29","form":"10-K","start":"2017-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":38074695,"tag":"Revenues","unit":"USD","start":"2017-03-01","end":"2018-02-28","filed":"2019-06-28","accession":"0001437749-19-013005","form":"10-K/A"},"netIncome":{"value":2963908,"tag":"ProfitLoss","unit":"USD","start":"2017-03-01","end":"2018-02-28","filed":"2019-06-28","accession":"0001437749-19-013005","form":"10-K/A"},"operatingIncome":{"value":5220869,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-03-01","end":"2018-02-28","filed":"2020-05-29","accession":"0001437749-20-012018","form":"10-K"},"openingAssets":{"value":29418356,"tag":"Assets","unit":"USD","start":null,"end":"2017-02-28","filed":"2019-06-28","accession":"0001437749-19-013005","form":"10-K/A"},"openingCurrentLiabilities":{"value":8060259,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-02-28","filed":"2018-05-15","accession":"0001437749-18-010031","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-02-28"},"openingParentEquity":{"value":18828857,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-02-28","filed":"2018-05-15","accession":"0001437749-18-010031","form":"10-K"},"openingTotalEquity":{"value":18828857,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-02-28","filed":"2019-06-28","accession":"0001437749-19-013005","form":"10-K/A"},"openingCash":{"value":5779195,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-02-28","filed":"2020-05-29","accession":"0001437749-20-012018","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 2017-02-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-02-28","filed":"2018-05-15","accession":"0001437749-18-010031","form":"10-K"},"openingCommonEquity":{"value":18828857,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":28940635,"tag":"Assets","unit":"USD","start":null,"end":"2018-02-28","filed":"2020-05-29","accession":"0001437749-20-012018","form":"10-K"},"closingCurrentLiabilities":{"value":8207616,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-02-28","filed":"2019-06-28","accession":"0001437749-19-013005","form":"10-K/A"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-02-28"},"closingParentEquity":{"value":19556603,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-02-28","filed":"2020-05-29","accession":"0001437749-20-012018","form":"10-K"},"closingTotalEquity":{"value":19556603,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-02-28","filed":"2019-06-28","accession":"0001437749-19-013005","form":"10-K/A"},"closingCash":{"value":6072984,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-02-28","filed":"2021-06-01","accession":"0001437749-21-013850","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 2018-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-02-28","filed":"2019-06-28","accession":"0001437749-19-013005","form":"10-K/A"},"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":2963908,"tag":"NetIncomeLoss","unit":"USD","start":"2017-03-01","end":"2018-02-28","filed":"2020-05-29","accession":"0001437749-20-012018","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2160295,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-03-01","end":"2018-02-28","filed":"2020-05-29","accession":"0001437749-20-012018","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":{"fcfTotal":{"value":4212656,"capex":{"accession":"0001437749-20-012018","end":"2018-02-28","filed":"2020-05-29","form":"10-K","start":"2017-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-20-012018","end":"2018-02-28","filed":"2020-05-29","form":"10-K","start":"2017-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":38074695,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-03-01","end":"2018-02-28","filed":"2020-05-29","accession":"0001437749-20-012018","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":4212656,"capex":{"accession":"0001437749-20-012018","end":"2018-02-28","filed":"2020-05-29","form":"10-K","start":"2017-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-20-012018","end":"2018-02-28","filed":"2020-05-29","form":"10-K","start":"2017-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"netIncome":{"value":2963908,"tag":"NetIncomeLoss","unit":"USD","start":"2017-03-01","end":"2018-02-28","filed":"2020-05-29","accession":"0001437749-20-012018","form":"10-K"}},"roce":{"operatingIncome":{"value":5220869,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-03-01","end":"2018-02-28","filed":"2018-05-15","accession":"0001437749-18-010031","form":"10-K"},"averageCapitalEmployed":{"value":21045558,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":21358097,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":29418356,"tag":"Assets","unit":"USD","start":null,"end":"2017-02-28","filed":"2018-05-15","accession":"0001437749-18-010031","form":"10-K"},"openingCurrentLiabilities":{"value":8060259,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-02-28","filed":"2018-05-15","accession":"0001437749-18-010031","form":"10-K"},"closingCapitalEmployed":{"value":20733019,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":28940635,"tag":"Assets","unit":"USD","start":null,"end":"2018-02-28","filed":"2018-05-15","accession":"0001437749-18-010031","form":"10-K"},"closingCurrentLiabilities":{"value":8207616,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-02-28","filed":"2018-05-15","accession":"0001437749-18-010031","form":"10-K"}}}}; fcfMargin: 11.064188432763546; cashConversion: 142.13180706013816; roce: 24.807462933508344

Calculation inputs: {"original":{"fcfTotal":{"value":4082542,"capex":{"accession":"0001437749-19-013005","end":"2017-02-28","filed":"2019-06-28","form":"10-K/A","start":"2016-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-19-013005","end":"2017-02-28","filed":"2019-06-28","form":"10-K/A","start":"2016-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":38296377,"tag":"Revenues","unit":"USD","start":"2016-03-01","end":"2017-02-28","filed":"2018-05-15","accession":"0001437749-18-010031","form":"10-K"},"netIncome":{"value":3450116,"tag":"ProfitLoss","unit":"USD","start":"2016-03-01","end":"2017-02-28","filed":"2019-06-28","accession":"0001437749-19-013005","form":"10-K/A"},"operatingIncome":{"value":5524484,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-03-01","end":"2017-02-28","filed":"2019-06-28","accession":"0001437749-19-013005","form":"10-K/A"},"openingAssets":{"value":30315725,"tag":"Assets","unit":"USD","start":null,"end":"2016-02-29","filed":"2018-05-15","accession":"0001437749-18-010031","form":"10-K"},"openingCurrentLiabilities":{"value":8005691,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-02-29","filed":"2017-05-23","accession":"0001437749-17-009919","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-02-29"},"openingParentEquity":{"value":18478908,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-02-29","filed":"2017-05-23","accession":"0001437749-17-009919","form":"10-K"},"openingTotalEquity":{"value":18478908,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-02-29","filed":"2018-05-15","accession":"0001437749-18-010031","form":"10-K"},"openingCash":{"value":6194948,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-02-29","filed":"2019-06-28","accession":"0001437749-19-013005","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 2016-02-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-02-29","filed":"2017-05-23","accession":"0001437749-17-009919","form":"10-K"},"openingCommonEquity":{"value":18478908,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":29418356,"tag":"Assets","unit":"USD","start":null,"end":"2017-02-28","filed":"2019-06-28","accession":"0001437749-19-013005","form":"10-K/A"},"closingCurrentLiabilities":{"value":8060259,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-02-28","filed":"2018-05-15","accession":"0001437749-18-010031","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-02-28"},"closingParentEquity":{"value":18828857,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-02-28","filed":"2018-05-15","accession":"0001437749-18-010031","form":"10-K"},"closingTotalEquity":{"value":18828857,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-02-28","filed":"2019-06-28","accession":"0001437749-19-013005","form":"10-K/A"},"closingCash":{"value":5779195,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-02-28","filed":"2020-05-29","accession":"0001437749-20-012018","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 2017-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-02-28","filed":"2018-05-15","accession":"0001437749-18-010031","form":"10-K"},"closingCommonEquity":{"value":18828857,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":3450116,"tag":"NetIncomeLoss","unit":"USD","start":"2016-03-01","end":"2017-02-28","filed":"2018-05-15","accession":"0001437749-18-010031","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1945589,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-03-01","end":"2017-02-28","filed":"2019-06-28","accession":"0001437749-19-013005","form":"10-K/A"},"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":18653882.5,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":4082542,"capex":{"accession":"0001437749-19-013005","end":"2017-02-28","filed":"2019-06-28","form":"10-K/A","start":"2016-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-19-013005","end":"2017-02-28","filed":"2019-06-28","form":"10-K/A","start":"2016-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":38296377,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-03-01","end":"2017-02-28","filed":"2019-06-28","accession":"0001437749-19-013005","form":"10-K/A"}},"roce":{"operatingIncome":{"value":5524484,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-03-01","end":"2017-02-28","filed":"2017-05-23","accession":"0001437749-17-009919","form":"10-K"},"averageCapitalEmployed":{"value":21834065.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":22310034,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":30315725,"tag":"Assets","unit":"USD","start":null,"end":"2016-02-29","filed":"2017-05-23","accession":"0001437749-17-009919","form":"10-K"},"openingCurrentLiabilities":{"value":8005691,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-02-29","filed":"2017-05-23","accession":"0001437749-17-009919","form":"10-K"},"closingCapitalEmployed":{"value":21358097,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":29418356,"tag":"Assets","unit":"USD","start":null,"end":"2017-02-28","filed":"2017-05-23","accession":"0001437749-17-009919","form":"10-K"},"closingCurrentLiabilities":{"value":8060259,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-02-28","filed":"2017-05-23","accession":"0001437749-17-009919","form":"10-K"}}}}; fcfMargin: 10.660387012588684; cashConversion: 118.3305720735187; roce: 25.302131662103882

Calculation inputs: {"original":{"fcfTotal":{"value":6044834,"capex":{"accession":"0001437749-18-010031","end":"2016-02-29","filed":"2018-05-15","form":"10-K","start":"2015-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-18-010031","end":"2016-02-29","filed":"2018-05-15","form":"10-K","start":"2015-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":40456895,"tag":"Revenues","unit":"USD","start":"2015-03-01","end":"2016-02-29","filed":"2017-05-23","accession":"0001437749-17-009919","form":"10-K"},"netIncome":{"value":3806531,"tag":"ProfitLoss","unit":"USD","start":"2015-03-01","end":"2016-02-29","filed":"2018-05-15","accession":"0001437749-18-010031","form":"10-K"},"operatingIncome":{"value":3712986,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-03-01","end":"2016-02-29","filed":"2018-05-15","accession":"0001437749-18-010031","form":"10-K"},"openingAssets":{"value":34138213,"tag":"Assets","unit":"USD","start":null,"end":"2015-02-28","filed":"2017-05-23","accession":"0001437749-17-009919","form":"10-K"},"openingCurrentLiabilities":{"value":8287372,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-02-28","filed":"2016-05-23","accession":"0001437749-16-032668","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-02-28"},"openingParentEquity":{"value":19737855,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-02-28","filed":"2015-05-27","accession":"0001437749-15-011158","form":"10-K"},"openingTotalEquity":{"value":19737855,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-02-28","filed":"2017-05-23","accession":"0001437749-17-009919","form":"10-K"},"openingCash":{"value":7157371,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-02-28","filed":"2018-05-15","accession":"0001437749-18-010031","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 2015-02-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-02-28","filed":"2016-05-23","accession":"0001437749-16-032668","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":30315725,"tag":"Assets","unit":"USD","start":null,"end":"2016-02-29","filed":"2018-05-15","accession":"0001437749-18-010031","form":"10-K"},"closingCurrentLiabilities":{"value":8005691,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-02-29","filed":"2017-05-23","accession":"0001437749-17-009919","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-02-29"},"closingParentEquity":{"value":18478908,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-02-29","filed":"2017-05-23","accession":"0001437749-17-009919","form":"10-K"},"closingTotalEquity":{"value":18478908,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-02-29","filed":"2018-05-15","accession":"0001437749-18-010031","form":"10-K"},"closingCash":{"value":6194948,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-02-29","filed":"2019-06-28","accession":"0001437749-19-013005","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 2016-02-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-02-29","filed":"2017-05-23","accession":"0001437749-17-009919","form":"10-K"},"closingCommonEquity":{"value":18478908,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":4425907,"tag":"NetIncomeLoss","unit":"USD","start":"2015-03-01","end":"2016-02-29","filed":"2018-05-15","accession":"0001437749-18-010031","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-261401,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-03-01","end":"2016-02-29","filed":"2018-05-15","accession":"0001437749-18-010031","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":{"fcfTotal":{"value":6044834,"capex":{"accession":"0001437749-18-010031","end":"2016-02-29","filed":"2018-05-15","form":"10-K","start":"2015-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-18-010031","end":"2016-02-29","filed":"2018-05-15","form":"10-K","start":"2015-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":40456895,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2015-03-01","end":"2016-02-29","filed":"2018-05-15","accession":"0001437749-18-010031","form":"10-K"}},"roce":{"operatingIncome":{"value":3712986,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-03-01","end":"2016-02-29","filed":"2016-05-23","accession":"0001437749-16-032668","form":"10-K"},"averageCapitalEmployed":{"value":24080437.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":25850841,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":34138213,"tag":"Assets","unit":"USD","start":null,"end":"2015-02-28","filed":"2016-05-23","accession":"0001437749-16-032668","form":"10-K"},"openingCurrentLiabilities":{"value":8287372,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-02-28","filed":"2016-05-23","accession":"0001437749-16-032668","form":"10-K"},"closingCapitalEmployed":{"value":22310034,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":30315725,"tag":"Assets","unit":"USD","start":null,"end":"2016-02-29","filed":"2016-05-23","accession":"0001437749-16-032668","form":"10-K"},"closingCurrentLiabilities":{"value":8005691,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-02-29","filed":"2016-05-23","accession":"0001437749-16-032668","form":"10-K"}}}}; fcfMargin: 14.94141851469323; cashConversion: 158.80164906052258; roce: 15.419096932935709

Calculation inputs: {"original":{"fcfTotal":{"value":6044834,"capex":{"accession":"0001437749-16-032668","end":"2016-02-28","filed":"2016-05-23","form":"10-K","start":"2015-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-16-032668","end":"2016-02-28","filed":"2016-05-23","form":"10-K","start":"2015-03-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":3806531,"tag":"ProfitLoss","unit":"USD","start":"2015-03-01","end":"2016-02-28","filed":"2016-05-23","accession":"0001437749-16-032668","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":34138213,"tag":"Assets","unit":"USD","start":null,"end":"2015-02-28","filed":"2017-05-23","accession":"0001437749-17-009919","form":"10-K"},"openingCurrentLiabilities":{"value":8287372,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-02-28","filed":"2016-05-23","accession":"0001437749-16-032668","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-02-28"},"openingParentEquity":{"value":19737855,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-02-28","filed":"2015-05-27","accession":"0001437749-15-011158","form":"10-K"},"openingTotalEquity":{"value":19737855,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-02-28","filed":"2017-05-23","accession":"0001437749-17-009919","form":"10-K"},"openingCash":{"value":7157371,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-02-28","filed":"2018-05-15","accession":"0001437749-18-010031","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 2015-02-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-02-28","filed":"2016-05-23","accession":"0001437749-16-032668","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-02-28"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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":6194948,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-02-28","filed":"2016-05-23","accession":"0001437749-16-032668","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 2016-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 158.80164906052258; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome, openingCapitalEmployed, closingCapitalEmployed; Missing or conflicting matching SEC fact; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-02-28; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-02-28

Calculation inputs: {"original":{"fcfTotal":{"value":5244771,"capex":{"accession":"0001437749-17-009919","end":"2015-02-28","filed":"2017-05-23","form":"10-K","start":"2014-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-15-011158","end":"2015-02-28","filed":"2015-05-27","form":"10-K","start":"2014-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":41508376,"tag":"Revenues","unit":"USD","start":"2014-03-01","end":"2015-02-28","filed":"2017-05-23","accession":"0001437749-17-009919","form":"10-K"},"netIncome":{"value":3742746,"tag":"ProfitLoss","unit":"USD","start":"2014-03-01","end":"2015-02-28","filed":"2017-05-23","accession":"0001437749-17-009919","form":"10-K"},"operatingIncome":{"value":5964967,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-03-01","end":"2015-02-28","filed":"2017-05-23","accession":"0001437749-17-009919","form":"10-K"},"openingAssets":{"value":35153039,"tag":"Assets","unit":"USD","start":null,"end":"2014-02-28","filed":"2016-05-23","accession":"0001437749-16-032668","form":"10-K"},"openingCurrentLiabilities":{"value":7958195,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-02-28","filed":"2015-05-27","accession":"0001437749-15-011158","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-02-28"},"openingParentEquity":{"value":19852378,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-02-28","filed":"2015-05-27","accession":"0001437749-15-011158","form":"10-K"},"openingTotalEquity":{"value":19852378,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-02-28","filed":"2016-05-23","accession":"0001437749-16-032668","form":"10-K"},"openingCash":{"value":5859729,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-02-28","filed":"2017-05-23","accession":"0001437749-17-009919","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-02-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-02-28","filed":"2015-05-27","accession":"0001437749-15-011158","form":"10-K"},"openingCommonEquity":{"value":19852378,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":34138213,"tag":"Assets","unit":"USD","start":null,"end":"2015-02-28","filed":"2017-05-23","accession":"0001437749-17-009919","form":"10-K"},"closingCurrentLiabilities":{"value":8287372,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-02-28","filed":"2016-05-23","accession":"0001437749-16-032668","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-02-28"},"closingParentEquity":{"value":19737855,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-02-28","filed":"2015-05-27","accession":"0001437749-15-011158","form":"10-K"},"closingTotalEquity":{"value":19737855,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-02-28","filed":"2017-05-23","accession":"0001437749-17-009919","form":"10-K"},"closingCash":{"value":7157371,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-02-28","filed":"2018-05-15","accession":"0001437749-18-010031","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 2015-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-02-28","filed":"2016-05-23","accession":"0001437749-16-032668","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":3937840,"tag":"NetIncomeLoss","unit":"USD","start":"2014-03-01","end":"2015-02-28","filed":"2017-05-23","accession":"0001437749-17-009919","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2037695,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-03-01","end":"2015-02-28","filed":"2017-05-23","accession":"0001437749-17-009919","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":5964967,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-03-01","end":"2015-02-28","filed":"2015-05-27","accession":"0001437749-15-011158","form":"10-K"},"averageCapitalEmployed":{"value":26522842.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":27194844,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":35153039,"tag":"Assets","unit":"USD","start":null,"end":"2014-02-28","filed":"2015-05-27","accession":"0001437749-15-011158","form":"10-K"},"openingCurrentLiabilities":{"value":7958195,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-02-28","filed":"2015-05-27","accession":"0001437749-15-011158","form":"10-K"},"closingCapitalEmployed":{"value":25850841,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":34138213,"tag":"Assets","unit":"USD","start":null,"end":"2015-02-28","filed":"2015-05-27","accession":"0001437749-15-011158","form":"10-K"},"closingCurrentLiabilities":{"value":8287372,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-02-28","filed":"2015-05-27","accession":"0001437749-15-011158","form":"10-K"}},"fcfMargin":{"fcfTotal":{"value":5244771,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2014-03-01","end":"2015-02-28","filed":"2015-05-27","accession":"0001437749-15-011158","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2014-03-01","end":"2015-02-28","filed":"2015-05-27","accession":"0001437749-15-011158","form":"10-K"}},"revenue":{"value":41508376,"tag":"Revenues","unit":"USD","start":"2014-03-01","end":"2015-02-28","filed":"2015-05-27","accession":"0001437749-15-011158","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":5244771,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2014-03-01","end":"2015-02-28","filed":"2015-05-27","accession":"0001437749-15-011158","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2014-03-01","end":"2015-02-28","filed":"2015-05-27","accession":"0001437749-15-011158","form":"10-K"}},"netIncome":{"value":3742746,"tag":"ProfitLoss","unit":"USD","start":"2014-03-01","end":"2015-02-28","filed":"2015-05-27","accession":"0001437749-15-011158","form":"10-K"}}}}; fcfMargin: 12.63545217957937; cashConversion: 140.13163062628348; roce: 22.48992354420534

Calculation inputs: {"original":{"fcfTotal":{"value":3145600,"capex":{"accession":"0001437749-16-032668","end":"2014-02-28","filed":"2016-05-23","form":"10-K","start":"2013-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-15-011158","end":"2014-02-28","filed":"2015-05-27","form":"10-K","start":"2013-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":39184807,"tag":"Revenues","unit":"USD","start":"2013-03-01","end":"2014-02-28","filed":"2016-05-23","accession":"0001437749-16-032668","form":"10-K"},"netIncome":{"value":3134504,"tag":"ProfitLoss","unit":"USD","start":"2013-03-01","end":"2014-02-28","filed":"2016-05-23","accession":"0001437749-16-032668","form":"10-K"},"operatingIncome":{"value":5235521,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-03-01","end":"2014-02-28","filed":"2016-05-23","accession":"0001437749-16-032668","form":"10-K"},"openingAssets":{"value":23833945,"tag":"Assets","unit":"USD","start":null,"end":"2013-02-28","filed":"2015-05-27","accession":"0001437749-15-011158","form":"10-K"},"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 2013-02-28"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":17389112,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-02-28","filed":"2015-05-27","accession":"0001437749-15-011158","form":"10-K"},"openingCash":{"value":5321696,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-02-28","filed":"2016-05-23","accession":"0001437749-16-032668","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 2013-02-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":35153039,"tag":"Assets","unit":"USD","start":null,"end":"2014-02-28","filed":"2016-05-23","accession":"0001437749-16-032668","form":"10-K"},"closingCurrentLiabilities":{"value":7958195,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-02-28","filed":"2015-05-27","accession":"0001437749-15-011158","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-02-28"},"closingParentEquity":{"value":19852378,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-02-28","filed":"2015-05-27","accession":"0001437749-15-011158","form":"10-K"},"closingTotalEquity":{"value":19852378,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-02-28","filed":"2016-05-23","accession":"0001437749-16-032668","form":"10-K"},"closingCash":{"value":5859729,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-02-28","filed":"2017-05-23","accession":"0001437749-17-009919","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-02-28","filed":"2015-05-27","accession":"0001437749-15-011158","form":"10-K"},"closingCommonEquity":{"value":19852378,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":4392444,"tag":"NetIncomeLoss","unit":"USD","start":"2013-03-01","end":"2014-02-28","filed":"2016-05-23","accession":"0001437749-16-032668","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2154660,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-03-01","end":"2014-02-28","filed":"2016-05-23","accession":"0001437749-16-032668","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":{"fcfTotal":{"value":3145600,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2013-03-01","end":"2014-02-28","filed":"2015-05-27","accession":"0001437749-15-011158","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2013-03-01","end":"2014-02-28","filed":"2015-05-27","accession":"0001437749-15-011158","form":"10-K"}},"revenue":{"value":39184807,"tag":"Revenues","unit":"USD","start":"2013-03-01","end":"2014-02-28","filed":"2015-05-27","accession":"0001437749-15-011158","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":3145600,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2013-03-01","end":"2014-02-28","filed":"2015-05-27","accession":"0001437749-15-011158","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2013-03-01","end":"2014-02-28","filed":"2015-05-27","accession":"0001437749-15-011158","form":"10-K"}},"netIncome":{"value":3134504,"tag":"ProfitLoss","unit":"USD","start":"2013-03-01","end":"2014-02-28","filed":"2015-05-27","accession":"0001437749-15-011158","form":"10-K"}}}}; fcfMargin: 8.027601105704054; cashConversion: 100.35399540086725; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-02-28; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-02-28

Calculation inputs: {"original":{"fcfTotal":{"value":5616197,"capex":{"accession":"0001437749-15-011158","end":"2013-02-28","filed":"2015-05-27","form":"10-K","start":"2012-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-15-011158","end":"2013-02-28","filed":"2015-05-27","form":"10-K","start":"2012-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":36315201,"tag":"Revenues","unit":"USD","start":"2012-03-01","end":"2013-02-28","filed":"2015-05-27","accession":"0001437749-15-011158","form":"10-K"},"netIncome":{"value":1350034,"tag":"ProfitLoss","unit":"USD","start":"2012-03-01","end":"2013-02-28","filed":"2015-05-27","accession":"0001437749-15-011158","form":"10-K"},"operatingIncome":{"value":2539827,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-03-01","end":"2013-02-28","filed":"2015-05-27","accession":"0001437749-15-011158","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 2012-02-29"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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":4125444,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-02-29","filed":"2015-05-27","accession":"0001437749-15-011158","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 2012-02-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":23833945,"tag":"Assets","unit":"USD","start":null,"end":"2013-02-28","filed":"2015-05-27","accession":"0001437749-15-011158","form":"10-K"},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-02-28"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":17389112,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-02-28","filed":"2015-05-27","accession":"0001437749-15-011158","form":"10-K"},"closingCash":{"value":5321696,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-02-28","filed":"2016-05-23","accession":"0001437749-16-032668","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 2013-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":1478212,"tag":"NetIncomeLoss","unit":"USD","start":"2012-03-01","end":"2013-02-28","filed":"2015-05-27","accession":"0001437749-15-011158","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1233460,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-03-01","end":"2013-02-28","filed":"2015-05-27","accession":"0001437749-15-011158","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: 15.46514089237727; cashConversion: 416.00411545190707; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-02-29; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-02-28

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: -3587000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: -5942000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: -4902000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 30432352; operatingIncome: -4891003; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 29488548; operatingIncome: -694522; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 23480705; operatingIncome: -2729033; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 31849796; operatingIncome: 1391610; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 34545447; operatingIncome: 3005952; netIncome: 2238799

revenue: 38074695; operatingIncome: 5220869; netIncome: 2963908

revenue: 38296377; operatingIncome: 5524484; netIncome: 3450116

revenue: 40456895; operatingIncome: 3712986; netIncome: 3806531

revenue: No unambiguous matching annual USD fact; operatingIncome: No unambiguous matching annual USD fact; netIncome: 3806531

revenue: 41508376; operatingIncome: 5964967; netIncome: 3742746

revenue: 39184807; operatingIncome: 5235521; netIncome: 3134504

revenue: 36315201; operatingIncome: 2539827; netIncome: 1350034