Singularity Future Technology Ltd. (SGLY)

revenue: 1693264; averageDilutedShares: 453842; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 520964

revenue: 1813193; averageDilutedShares: 264770; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 300249

revenue: 3136681; averageDilutedShares: 2491969; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3503492

revenue: 4538723; averageDilutedShares: 21123252; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 17715526

revenue: 3988415; averageDilutedShares: 17924098; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 22244333

revenue: 5151032; averageDilutedShares: 8634513; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 15132113

revenue: 6535956; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3718788

revenue: 41771047; averageDilutedShares: 14419435; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3175807

revenue: 23064563; averageDilutedShares: 12023036; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 13095535

revenue: 11445613; averageDilutedShares: 8949960; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10105535

revenue: 7310540; averageDilutedShares: 8651606; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 8280535

revenue: 11320628; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 7870841

revenue: 11644392; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 5103841

revenue: 17331759; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4703841

revenue: 33881248; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 2903841

revenue: 32935823; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 2903841

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":1693264,"tag":"Revenues","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-09-29","accession":"0001213900-26-104650","form":"10-K"},"netIncome":{"value":-5910631,"tag":"ProfitLoss","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-09-29","accession":"0001213900-26-104650","form":"10-K"},"operatingIncome":{"value":-1978537,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-09-29","accession":"0001213900-26-104650","form":"10-K"},"openingAssets":{"value":18228902,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-09-29","accession":"0001213900-26-104650","form":"10-K"},"openingCurrentLiabilities":{"value":7274565,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-09-29","accession":"0001213900-26-104650","form":"10-K"},"openingCapitalEmployed":{"value":10954337,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":12473651,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-09-29","accession":"0001213900-26-104650","form":"10-K"},"openingTotalEquity":{"value":10456932,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-09-29","accession":"0001213900-26-104650","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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 2025-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":22467495,"tag":"Assets","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-09-29","accession":"0001213900-26-104650","form":"10-K"},"closingCurrentLiabilities":{"value":11941760,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-09-29","accession":"0001213900-26-104650","form":"10-K"},"closingCapitalEmployed":{"value":10525735,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":8706705,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-09-29","accession":"0001213900-26-104650","form":"10-K"},"closingTotalEquity":{"value":7607535,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-09-29","accession":"0001213900-26-104650","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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 2026-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-5883653,"tag":"NetIncomeLoss","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-09-29","accession":"0001213900-26-104650","form":"10-K"},"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":-5910631,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-09-29","accession":"0001213900-26-104650","form":"10-K"},"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":10740036,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; roce: -18.422070466058027

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":1813193,"tag":"Revenues","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-09-29","accession":"0001213900-26-104650","form":"10-K"},"netIncome":{"value":-3314531,"tag":"ProfitLoss","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-09-29","accession":"0001213900-26-104650","form":"10-K"},"operatingIncome":{"value":-2711757,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-09-29","accession":"0001213900-26-104650","form":"10-K"},"openingAssets":{"value":18728039,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-10-14","accession":"0001213900-25-098514","form":"10-K"},"openingCurrentLiabilities":{"value":5343001,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-10-14","accession":"0001213900-25-098514","form":"10-K"},"openingCapitalEmployed":{"value":13385038,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":16001316,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-10-14","accession":"0001213900-25-098514","form":"10-K"},"openingTotalEquity":{"value":13253683,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-09-29","accession":"0001213900-26-104650","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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 2024-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":18228902,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-09-29","accession":"0001213900-26-104650","form":"10-K"},"closingCurrentLiabilities":{"value":7274565,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-09-29","accession":"0001213900-26-104650","form":"10-K"},"closingCapitalEmployed":{"value":10954337,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":12473651,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-09-29","accession":"0001213900-26-104650","form":"10-K"},"closingTotalEquity":{"value":10456932,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-09-29","accession":"0001213900-26-104650","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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 2025-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-3912479,"tag":"NetIncomeLoss","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-09-29","accession":"0001213900-26-104650","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":30230,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-09-29","accession":"0001213900-26-104650","form":"10-K"},"pretaxIncome":{"value":-3284301,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-09-29","accession":"0001213900-26-104650","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":12169687.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; roce: -22.282881133965027

Calculation inputs: {"original":{"fcfTotal":{"value":-4409280,"capex":{"accession":"0001213900-25-098514","end":"2024-06-30","filed":"2025-10-14","form":"10-K","start":"2023-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001213900-25-098514","end":"2024-06-30","filed":"2025-10-14","form":"10-K","start":"2023-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3136681,"tag":"Revenues","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2025-10-14","accession":"0001213900-25-098514","form":"10-K"},"netIncome":{"value":-5471774,"tag":"ProfitLoss","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2025-10-14","accession":"0001213900-25-098514","form":"10-K"},"operatingIncome":{"value":-5922204,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2025-10-14","accession":"0001213900-25-098514","form":"10-K"},"openingAssets":{"value":19237807,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-30","filed":"2023-09-29","accession":"0001213900-23-080673","form":"10-K"},"openingCurrentLiabilities":{"value":5031769,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2023-09-29","accession":"0001213900-23-080673","form":"10-K"},"openingCapitalEmployed":{"value":14206038,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":11180808,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-30","filed":"2023-09-29","accession":"0001213900-23-080673","form":"10-K"},"openingTotalEquity":{"value":8960867,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-06-30","filed":"2025-10-14","accession":"0001213900-25-098514","form":"10-K"},"openingCash":{"value":17390156,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-06-30","filed":"2023-09-29","accession":"0001213900-23-080673","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 2023-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":18728039,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-10-14","accession":"0001213900-25-098514","form":"10-K"},"closingCurrentLiabilities":{"value":5343001,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-10-14","accession":"0001213900-25-098514","form":"10-K"},"closingCapitalEmployed":{"value":13385038,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":16001316,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-10-14","accession":"0001213900-25-098514","form":"10-K"},"closingTotalEquity":{"value":13253683,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-09-29","accession":"0001213900-26-104650","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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 2024-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-5108528,"tag":"NetIncomeLoss","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2025-10-14","accession":"0001213900-25-098514","form":"10-K"},"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":-5471774,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2025-10-14","accession":"0001213900-25-098514","form":"10-K"},"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":13795538,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -140.57151492293926; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -42.928401922418686

Calculation inputs: {"original":{"fcfTotal":{"value":-33678993,"capex":{"accession":"0001213900-23-080673","end":"2023-06-30","filed":"2023-09-29","form":"10-K","start":"2022-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001213900-23-080673","end":"2023-06-30","filed":"2023-09-29","form":"10-K","start":"2022-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4538723,"tag":"Revenues","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2023-09-29","accession":"0001213900-23-080673","form":"10-K"},"netIncome":{"value":-23098342,"tag":"ProfitLoss","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2023-09-29","accession":"0001213900-23-080673","form":"10-K"},"operatingIncome":{"value":-14594794,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2023-09-29","accession":"0001213900-23-080673","form":"10-K"},"openingAssets":{"value":64847740,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-09-29","accession":"0001213900-23-080673","form":"10-K"},"openingCurrentLiabilities":{"value":25212959,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-09-29","accession":"0001213900-23-080673","form":"10-K"},"openingCapitalEmployed":{"value":39634781,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":35928800,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-09-29","accession":"0001213900-23-080673","form":"10-K"},"openingTotalEquity":{"value":33787910,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-09-29","accession":"0001213900-23-080673","form":"10-K"},"openingCash":{"value":55833282,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-09-29","accession":"0001213900-23-080673","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 2022-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":19237807,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-30","filed":"2023-09-29","accession":"0001213900-23-080673","form":"10-K"},"closingCurrentLiabilities":{"value":5031769,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2023-09-29","accession":"0001213900-23-080673","form":"10-K"},"closingCapitalEmployed":{"value":14206038,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":11180808,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-30","filed":"2023-09-29","accession":"0001213900-23-080673","form":"10-K"},"closingTotalEquity":{"value":8960867,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-06-30","filed":"2025-10-14","accession":"0001213900-25-098514","form":"10-K"},"closingCash":{"value":17390156,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-06-30","filed":"2023-09-29","accession":"0001213900-23-080673","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 2023-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-23098342,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2023-09-29","accession":"0001213900-23-080673","form":"10-K"},"incomeTaxExpense":{"value":135855,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2023-09-29","accession":"0001213900-23-080673","form":"10-K"},"pretaxIncome":{"value":-22962487,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2023-09-29","accession":"0001213900-23-080673","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":26920409.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -742.0367579162686; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -54.21460620797763

Calculation inputs: {"original":{"fcfTotal":{"value":5043552,"capex":{"accession":"0001213900-23-080673","end":"2022-06-30","filed":"2023-09-29","form":"10-K","start":"2021-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001213900-23-080673","end":"2022-06-30","filed":"2023-09-29","form":"10-K","start":"2021-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3988415,"tag":"Revenues","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2023-09-29","accession":"0001213900-23-080673","form":"10-K"},"netIncome":{"value":-28928369,"tag":"ProfitLoss","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2023-09-29","accession":"0001213900-23-080673","form":"10-K"},"operatingIncome":{"value":-22691044,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2023-09-29","accession":"0001213900-23-080673","form":"10-K"},"openingAssets":{"value":48158147,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-30","filed":"2023-03-06","accession":"0001213900-23-017859","form":"10-K"},"openingCurrentLiabilities":{"value":5343648,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2023-03-06","accession":"0001213900-23-017859","form":"10-K"},"openingCapitalEmployed":{"value":42814499,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":49839804,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-30","filed":"2023-03-06","accession":"0001213900-23-017859","form":"10-K"},"openingTotalEquity":{"value":42424173,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-06-30","filed":"2023-09-29","accession":"0001213900-23-080673","form":"10-K"},"openingCash":{"value":44837317,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-06-30","filed":"2023-03-06","accession":"0001213900-23-017859","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 2021-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":64847740,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-09-29","accession":"0001213900-23-080673","form":"10-K"},"closingCurrentLiabilities":{"value":25212959,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-09-29","accession":"0001213900-23-080673","form":"10-K"},"closingCapitalEmployed":{"value":39634781,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":35928800,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-09-29","accession":"0001213900-23-080673","form":"10-K"},"closingTotalEquity":{"value":33787910,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-09-29","accession":"0001213900-23-080673","form":"10-K"},"closingCash":{"value":55833282,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-09-29","accession":"0001213900-23-080673","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 2022-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-28928369,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2023-09-29","accession":"0001213900-23-080673","form":"10-K"},"incomeTaxExpense":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"pretaxIncome":{"value":-28928369,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2023-09-29","accession":"0001213900-23-080673","form":"10-K"},"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":41224640,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 126.45504542531307; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -55.04243093450907

Calculation inputs: {"original":{"fcfTotal":{"value":-10190297,"capex":{"accession":"0001213900-23-017859","end":"2021-06-30","filed":"2023-03-06","form":"10-K","start":"2020-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001213900-23-017859","end":"2021-06-30","filed":"2023-03-06","form":"10-K","start":"2020-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5151032,"tag":"Revenues","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-03-06","accession":"0001213900-23-017859","form":"10-K"},"netIncome":{"value":-11302853,"tag":"ProfitLoss","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-03-06","accession":"0001213900-23-017859","form":"10-K"},"operatingIncome":{"value":-10790806,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-03-06","accession":"0001213900-23-017859","form":"10-K"},"openingAssets":{"value":5738102,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-09-29","accession":"0001213900-21-050437","form":"10-K"},"openingCurrentLiabilities":{"value":5808865,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-09-29","accession":"0001213900-21-050437","form":"10-K"},"openingCapitalEmployed":{"value":-70763,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":6184461,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-09-29","accession":"0001213900-21-050437","form":"10-K"},"openingTotalEquity":{"value":-357900,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-06-30","filed":"2023-03-06","accession":"0001213900-23-017859","form":"10-K"},"openingCash":{"value":131182,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-09-29","accession":"0001213900-21-050437","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 2020-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":48158147,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-30","filed":"2023-03-06","accession":"0001213900-23-017859","form":"10-K"},"closingCurrentLiabilities":{"value":5343648,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2023-03-06","accession":"0001213900-23-017859","form":"10-K"},"closingCapitalEmployed":{"value":42814499,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":49839804,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-30","filed":"2023-03-06","accession":"0001213900-23-017859","form":"10-K"},"closingTotalEquity":{"value":42424173,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-06-30","filed":"2023-09-29","accession":"0001213900-23-080673","form":"10-K"},"closingCash":{"value":44837317,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-06-30","filed":"2023-03-06","accession":"0001213900-23-017859","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 2021-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-6773047,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2021-09-29","accession":"0001213900-21-050437","form":"10-K"},"incomeTaxExpense":{"value":3450,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-03-06","accession":"0001213900-23-017859","form":"10-K"},"pretaxIncome":{"value":-11299403,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-03-06","accession":"0001213900-23-017859","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: -197.83020179257284; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; nonpositive: openingCapitalEmployed

Calculation inputs: {"original":{"fcfTotal":{"value":-3903518,"capex":{"accession":"0001213900-21-050437","end":"2020-06-30","filed":"2021-09-29","form":"10-K","start":"2019-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001213900-21-050437","end":"2020-06-30","filed":"2021-09-29","form":"10-K","start":"2019-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6535956,"tag":"Revenues","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2021-09-29","accession":"0001213900-21-050437","form":"10-K"},"netIncome":{"value":-17928647,"tag":"ProfitLoss","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2021-09-29","accession":"0001213900-21-050437","form":"10-K"},"operatingIncome":{"value":-17738104,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2021-09-29","accession":"0001213900-21-050437","form":"10-K"},"openingAssets":{"value":20599003,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-10-13","accession":"0001213900-20-031118","form":"10-K"},"openingCurrentLiabilities":{"value":5239233,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-10-13","accession":"0001213900-20-031118","form":"10-K"},"openingCapitalEmployed":{"value":15359770,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":20533392,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-10-13","accession":"0001213900-20-031118","form":"10-K"},"openingTotalEquity":{"value":15359770,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-06-30","filed":"2021-09-29","accession":"0001213900-21-050437","form":"10-K"},"openingCash":{"value":3142650,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-30","filed":"2021-09-29","accession":"0001213900-21-050437","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 2019-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":5738102,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-09-29","accession":"0001213900-21-050437","form":"10-K"},"closingCurrentLiabilities":{"value":5808865,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-09-29","accession":"0001213900-21-050437","form":"10-K"},"closingCapitalEmployed":{"value":-70763,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":6184461,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-09-29","accession":"0001213900-21-050437","form":"10-K"},"closingTotalEquity":{"value":-357900,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-06-30","filed":"2023-03-06","accession":"0001213900-23-017859","form":"10-K"},"closingCash":{"value":131182,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-09-29","accession":"0001213900-21-050437","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 2020-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-17851354,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2021-09-29","accession":"0001213900-21-050437","form":"10-K"},"incomeTaxExpense":{"value":186021,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2021-09-29","accession":"0001213900-21-050437","form":"10-K"},"pretaxIncome":{"value":-17742626,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2021-09-29","accession":"0001213900-21-050437","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: -59.72374967028542; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; nonpositive: closingCapitalEmployed

Calculation inputs: {"original":{"fcfTotal":{"value":-4416560,"capex":{"accession":"0001213900-20-031118","end":"2019-06-30","filed":"2020-10-13","form":"10-K","start":"2018-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001213900-20-031118","end":"2019-06-30","filed":"2020-10-13","form":"10-K","start":"2018-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":41771047,"tag":"Revenues","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2020-10-13","accession":"0001213900-20-031118","form":"10-K"},"netIncome":{"value":-7012113,"tag":"ProfitLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2020-10-13","accession":"0001213900-20-031118","form":"10-K"},"operatingIncome":{"value":-5970446,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2020-10-13","accession":"0001213900-20-031118","form":"10-K"},"openingAssets":{"value":26157827,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-09-30","accession":"0001213900-19-019293","form":"10-K"},"openingCurrentLiabilities":{"value":6622553,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-09-30","accession":"0001213900-19-019293","form":"10-K"},"openingCapitalEmployed":{"value":19535274,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":24348102,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-09-30","accession":"0001213900-19-019293","form":"10-K"},"openingTotalEquity":{"value":19535274,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-06-30","filed":"2020-10-13","accession":"0001213900-20-031118","form":"10-K"},"openingCash":{"value":7098259,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-06-30","filed":"2020-10-13","accession":"0001213900-20-031118","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 2018-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":20599003,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-10-13","accession":"0001213900-20-031118","form":"10-K"},"closingCurrentLiabilities":{"value":5239233,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-10-13","accession":"0001213900-20-031118","form":"10-K"},"closingCapitalEmployed":{"value":15359770,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":20533392,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-10-13","accession":"0001213900-20-031118","form":"10-K"},"closingTotalEquity":{"value":15359770,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-06-30","filed":"2021-09-29","accession":"0001213900-21-050437","form":"10-K"},"closingCash":{"value":3142650,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-30","filed":"2021-09-29","accession":"0001213900-21-050437","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 2019-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-6533844,"tag":"NetIncomeLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2020-10-13","accession":"0001213900-20-031118","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":920869,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2020-10-13","accession":"0001213900-20-031118","form":"10-K"},"pretaxIncome":{"value":-6091244,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2020-10-13","accession":"0001213900-20-031118","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":17447522,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -10.573256638743098; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -34.219449615825106

Calculation inputs: {"original":{"fcfTotal":{"value":-2630429,"capex":{"accession":"0001213900-19-019293","end":"2018-06-30","filed":"2019-09-30","form":"10-K","start":"2017-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001213900-19-019293","end":"2018-06-30","filed":"2019-09-30","form":"10-K","start":"2017-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":23064563,"tag":"Revenues","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2019-09-30","accession":"0001213900-19-019293","form":"10-K"},"netIncome":{"value":523107,"tag":"ProfitLoss","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2019-09-30","accession":"0001213900-19-019293","form":"10-K"},"operatingIncome":{"value":818149,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2019-09-30","accession":"0001213900-19-019293","form":"10-K"},"openingAssets":{"value":17816021,"tag":"Assets","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-09-28","accession":"0001213900-18-013153","form":"10-K"},"openingCurrentLiabilities":{"value":3086496,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-09-28","accession":"0001213900-18-013153","form":"10-K"},"openingCapitalEmployed":{"value":14729525,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":19498304,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-09-28","accession":"0001213900-18-013153","form":"10-K"},"openingTotalEquity":{"value":14729525,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-06-30","filed":"2019-09-30","accession":"0001213900-19-019293","form":"10-K"},"openingCash":{"value":8733742,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-06-30","filed":"2019-09-30","accession":"0001213900-19-019293","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 2017-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":26157827,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-09-30","accession":"0001213900-19-019293","form":"10-K"},"closingCurrentLiabilities":{"value":6622553,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-09-30","accession":"0001213900-19-019293","form":"10-K"},"closingCapitalEmployed":{"value":19535274,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":24348102,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-09-30","accession":"0001213900-19-019293","form":"10-K"},"closingTotalEquity":{"value":19535274,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-06-30","filed":"2020-10-13","accession":"0001213900-20-031118","form":"10-K"},"closingCash":{"value":7098259,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-06-30","filed":"2020-10-13","accession":"0001213900-20-031118","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 2018-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":459051,"tag":"NetIncomeLoss","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2019-09-30","accession":"0001213900-19-019293","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":949659,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2019-09-30","accession":"0001213900-19-019293","form":"10-K"},"pretaxIncome":{"value":1472766,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2019-09-30","accession":"0001213900-19-019293","form":"10-K"},"effectiveTaxRate":{"value":0.64481322898546,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":290595.7015187749,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":17132399.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -11.404634026666796; cashConversion: -502.84721863786956; roce: 4.775448996505131

Calculation inputs: {"original":{"fcfTotal":{"value":2932358,"capex":{"accession":"0001213900-18-013153","end":"2017-06-30","filed":"2018-09-28","form":"10-K","start":"2016-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001213900-18-013153","end":"2017-06-30","filed":"2018-09-28","form":"10-K","start":"2016-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":11445613,"tag":"Revenues","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2018-09-28","accession":"0001213900-18-013153","form":"10-K"},"netIncome":{"value":3603544,"tag":"ProfitLoss","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2018-09-28","accession":"0001213900-18-013153","form":"10-K"},"operatingIncome":{"value":3101182,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2018-09-28","accession":"0001213900-18-013153","form":"10-K"},"openingAssets":{"value":9054144,"tag":"Assets","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-09-27","accession":"0001213900-17-010050","form":"10-K"},"openingCurrentLiabilities":{"value":2437382,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-09-27","accession":"0001213900-17-010050","form":"10-K"},"openingCapitalEmployed":{"value":6616762,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":11424109,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-09-27","accession":"0001213900-17-010050","form":"10-K"},"openingTotalEquity":{"value":6616762,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-06-30","filed":"2018-09-28","accession":"0001213900-18-013153","form":"10-K"},"openingCash":{"value":1385994,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-06-30","filed":"2018-09-28","accession":"0001213900-18-013153","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":17816021,"tag":"Assets","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-09-28","accession":"0001213900-18-013153","form":"10-K"},"closingCurrentLiabilities":{"value":3086496,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-09-28","accession":"0001213900-18-013153","form":"10-K"},"closingCapitalEmployed":{"value":14729525,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":19498304,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-09-28","accession":"0001213900-18-013153","form":"10-K"},"closingTotalEquity":{"value":14729525,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-06-30","filed":"2019-09-30","accession":"0001213900-19-019293","form":"10-K"},"closingCash":{"value":8733742,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-06-30","filed":"2019-09-30","accession":"0001213900-19-019293","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 2017-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":3624892,"tag":"NetIncomeLoss","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2018-09-28","accession":"0001213900-18-013153","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-472084,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2018-09-28","accession":"0001213900-18-013153","form":"10-K"},"pretaxIncome":{"value":3131460,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2018-09-28","accession":"0001213900-18-013153","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":10673143.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 25.61992966213343; cashConversion: 81.37428043059832; roce: 29.055938393407715

Calculation inputs: {"original":{"fcfTotal":{"value":-152707,"capex":{"accession":"0001213900-17-010050","end":"2016-06-30","filed":"2017-09-27","form":"10-K","start":"2015-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001213900-17-010050","end":"2016-06-30","filed":"2017-09-27","form":"10-K","start":"2015-07-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":7310540,"tag":"Revenues","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2016-09-19","accession":"0001144204-16-124426","form":"10-K"},"netIncome":{"value":-2301522,"tag":"ProfitLoss","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2017-09-27","accession":"0001213900-17-010050","form":"10-K"},"operatingIncome":{"value":-1249227,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2017-09-27","accession":"0001213900-17-010050","form":"10-K"},"openingAssets":{"value":11810550,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-09-19","accession":"0001144204-16-124426","form":"10-K"},"openingCurrentLiabilities":{"value":1914044,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-09-19","accession":"0001144204-16-124426","form":"10-K"},"openingCapitalEmployed":{"value":9896506,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":14606444,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-09-19","accession":"0001144204-16-124426","form":"10-K"},"openingTotalEquity":{"value":9896506,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-06-30","filed":"2017-09-27","accession":"0001213900-17-010050","form":"10-K"},"openingCash":{"value":730322,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-06-30","filed":"2017-09-27","accession":"0001213900-17-010050","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 2015-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":9054144,"tag":"Assets","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-09-27","accession":"0001213900-17-010050","form":"10-K"},"closingCurrentLiabilities":{"value":2437382,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-09-27","accession":"0001213900-17-010050","form":"10-K"},"closingCapitalEmployed":{"value":6616762,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":11424109,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-09-27","accession":"0001213900-17-010050","form":"10-K"},"closingTotalEquity":{"value":6616762,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-06-30","filed":"2018-09-28","accession":"0001213900-18-013153","form":"10-K"},"closingCash":{"value":1385994,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-06-30","filed":"2018-09-28","accession":"0001213900-18-013153","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 2016-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-1965929,"tag":"NetIncomeLoss","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2017-09-27","accession":"0001213900-17-010050","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":812593,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2017-09-27","accession":"0001213900-17-010050","form":"10-K"},"pretaxIncome":{"value":-1488929,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2017-09-27","accession":"0001213900-17-010050","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":8256634,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":-152707,"capex":{"accession":"0001213900-17-010050","end":"2016-06-30","filed":"2017-09-27","form":"10-K","start":"2015-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001213900-17-010050","end":"2016-06-30","filed":"2017-09-27","form":"10-K","start":"2015-07-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":7310540,"tag":"SalesRevenueNet","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2017-09-27","accession":"0001213900-17-010050","form":"10-K"}}}}; fcfMargin: -2.0888607407934296; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -15.129979117398204

Calculation inputs: {"original":{"fcfTotal":{"value":-1882200,"capex":{"accession":"0001144204-16-124426","end":"2015-06-30","filed":"2016-09-19","form":"10-K","start":"2014-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001144204-16-124426","end":"2015-06-30","filed":"2016-09-19","form":"10-K","start":"2014-07-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":11320628,"tag":"Revenues","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2016-09-19","accession":"0001144204-16-124426","form":"10-K"},"netIncome":{"value":643922,"tag":"ProfitLoss","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2016-09-19","accession":"0001144204-16-124426","form":"10-K"},"operatingIncome":{"value":1016797,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2016-09-19","accession":"0001144204-16-124426","form":"10-K"},"openingAssets":{"value":5713954,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-09-18","accession":"0001144204-15-055551","form":"10-K"},"openingCurrentLiabilities":{"value":1230795,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-09-18","accession":"0001144204-15-055551","form":"10-K"},"openingCapitalEmployed":{"value":4483159,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":9177190,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-09-18","accession":"0001144204-15-055551","form":"10-K"},"openingTotalEquity":{"value":4483159,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-06-30","filed":"2016-09-19","accession":"0001144204-16-124426","form":"10-K"},"openingCash":{"value":902531,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-30","filed":"2016-09-19","accession":"0001144204-16-124426","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 2014-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":11810550,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-09-19","accession":"0001144204-16-124426","form":"10-K"},"closingCurrentLiabilities":{"value":1914044,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-09-19","accession":"0001144204-16-124426","form":"10-K"},"closingCapitalEmployed":{"value":9896506,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":14606444,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-09-19","accession":"0001144204-16-124426","form":"10-K"},"closingTotalEquity":{"value":9896506,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-06-30","filed":"2017-09-27","accession":"0001213900-17-010050","form":"10-K"},"closingCash":{"value":730322,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-06-30","filed":"2017-09-27","accession":"0001213900-17-010050","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 2015-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":717390,"tag":"NetIncomeLoss","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2016-09-19","accession":"0001144204-16-124426","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":427221,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2016-09-19","accession":"0001144204-16-124426","form":"10-K"},"pretaxIncome":{"value":1071143,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2016-09-19","accession":"0001144204-16-124426","form":"10-K"},"effectiveTaxRate":{"value":0.39884590572874024,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":611251.6795927341,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":7189832.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -16.626286103562453; cashConversion: -292.3024838412106; roce: 14.142151433986813

Calculation inputs: {"original":{"fcfTotal":{"value":-1445723,"capex":{"accession":"0001144204-15-055551","end":"2014-06-30","filed":"2015-09-18","form":"10-K","start":"2013-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001144204-15-055551","end":"2014-06-30","filed":"2015-09-18","form":"10-K","start":"2013-07-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":11644392,"tag":"Revenues","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2015-09-18","accession":"0001144204-15-055551","form":"10-K"},"netIncome":{"value":434486,"tag":"ProfitLoss","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2015-09-18","accession":"0001144204-15-055551","form":"10-K"},"operatingIncome":{"value":300130,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2015-09-18","accession":"0001144204-15-055551","form":"10-K"},"openingAssets":{"value":7536205,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-15","accession":"0001144204-14-055876","form":"10-K"},"openingCurrentLiabilities":{"value":4404905,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-15","accession":"0001144204-14-055876","form":"10-K"},"openingCapitalEmployed":{"value":3131300,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":6705130,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-15","accession":"0001144204-14-055876","form":"10-K"},"openingTotalEquity":{"value":3131300,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-06-30","filed":"2015-09-18","accession":"0001144204-15-055551","form":"10-K"},"openingCash":{"value":3048831,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-06-30","filed":"2015-09-18","accession":"0001144204-15-055551","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 2013-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":5713954,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-09-18","accession":"0001144204-15-055551","form":"10-K"},"closingCurrentLiabilities":{"value":1230795,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-09-18","accession":"0001144204-15-055551","form":"10-K"},"closingCapitalEmployed":{"value":4483159,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":9177190,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-09-18","accession":"0001144204-15-055551","form":"10-K"},"closingTotalEquity":{"value":4483159,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-06-30","filed":"2016-09-19","accession":"0001144204-16-124426","form":"10-K"},"closingCash":{"value":902531,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-30","filed":"2016-09-19","accession":"0001144204-16-124426","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 2014-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":1586353,"tag":"NetIncomeLoss","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2015-09-18","accession":"0001144204-15-055551","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":79823,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2015-09-18","accession":"0001144204-15-055551","form":"10-K"},"pretaxIncome":{"value":514309,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2015-09-18","accession":"0001144204-15-055551","form":"10-K"},"effectiveTaxRate":{"value":0.1552043615802951,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":253548.51495890602,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":3807229.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -12.41561603216381; cashConversion: -332.7432874707125; roce: 7.8831601824896556

Calculation inputs: {"original":{"fcfTotal":{"value":-4428729,"capex":{"accession":"0001144204-14-055876","end":"2013-06-30","filed":"2014-09-15","form":"10-K","start":"2012-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001144204-13-052706","end":"2013-06-30","filed":"2013-09-27","form":"10-K","start":"2012-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":17331759,"tag":"Revenues","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2014-09-15","accession":"0001144204-14-055876","form":"10-K"},"netIncome":{"value":-2576896,"tag":"ProfitLoss","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2014-09-15","accession":"0001144204-14-055876","form":"10-K"},"operatingIncome":{"value":-2203540,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2014-09-15","accession":"0001144204-14-055876","form":"10-K"},"openingAssets":{"value":10576530,"tag":"Assets","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-09-27","accession":"0001144204-13-052706","form":"10-K"},"openingCurrentLiabilities":{"value":8032427,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-09-27","accession":"0001144204-13-052706","form":"10-K"},"openingCapitalEmployed":{"value":2544103,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":5286776,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-09-27","accession":"0001144204-13-052706","form":"10-K"},"openingTotalEquity":{"value":2544103,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-06-30","filed":"2014-09-15","accession":"0001144204-14-055876","form":"10-K"},"openingCash":{"value":4433333,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-06-30","filed":"2014-09-15","accession":"0001144204-14-055876","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 2012-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":7536205,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-15","accession":"0001144204-14-055876","form":"10-K"},"closingCurrentLiabilities":{"value":4404905,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-15","accession":"0001144204-14-055876","form":"10-K"},"closingCapitalEmployed":{"value":3131300,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":6705130,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-15","accession":"0001144204-14-055876","form":"10-K"},"closingTotalEquity":{"value":3131300,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-06-30","filed":"2015-09-18","accession":"0001144204-15-055551","form":"10-K"},"closingCash":{"value":3048831,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-06-30","filed":"2015-09-18","accession":"0001144204-15-055551","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 2013-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-1799755,"tag":"NetIncomeLoss","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2014-09-15","accession":"0001144204-14-055876","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":410089,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2014-09-15","accession":"0001144204-14-055876","form":"10-K"},"pretaxIncome":{"value":-2166807,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2014-09-15","accession":"0001144204-14-055876","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":2837701.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":-4428729,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2013-09-27","accession":"0001144204-13-052706","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2013-09-27","accession":"0001144204-13-052706","form":"10-K"}},"revenue":{"value":17331759,"tag":"Revenues","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2013-09-27","accession":"0001144204-13-052706","form":"10-K"}}}}; fcfMargin: -25.552680486729596; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -77.65228301849226

Calculation inputs: {"original":{"fcfTotal":{"value":143030,"capex":{"accession":"0001144204-13-052706","end":"2012-06-30","filed":"2013-09-27","form":"10-K","start":"2011-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001144204-13-052706","end":"2012-06-30","filed":"2013-09-27","form":"10-K","start":"2011-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":33881248,"tag":"Revenues","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2013-09-27","accession":"0001144204-13-052706","form":"10-K"},"netIncome":{"value":-2812969,"tag":"ProfitLoss","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2013-09-27","accession":"0001144204-13-052706","form":"10-K"},"operatingIncome":{"value":-2924314,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2013-09-27","accession":"0001144204-13-052706","form":"10-K"},"openingAssets":{"value":9053930,"tag":"Assets","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-10-12","accession":"0001144204-12-055800","form":"10-K/A"},"openingCurrentLiabilities":{"value":3878839,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-10-12","accession":"0001144204-12-055800","form":"10-K/A"},"openingCapitalEmployed":{"value":5175091,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":6833650,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-10-12","accession":"0001144204-12-055800","form":"10-K/A"},"openingTotalEquity":{"value":5175091,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-06-30","filed":"2013-09-27","accession":"0001144204-13-052706","form":"10-K"},"openingCash":{"value":4878828,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-06-30","filed":"2013-09-27","accession":"0001144204-13-052706","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":10576530,"tag":"Assets","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-09-27","accession":"0001144204-13-052706","form":"10-K"},"closingCurrentLiabilities":{"value":8032427,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-09-27","accession":"0001144204-13-052706","form":"10-K"},"closingCapitalEmployed":{"value":2544103,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":5286776,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-09-27","accession":"0001144204-13-052706","form":"10-K"},"closingTotalEquity":{"value":2544103,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-06-30","filed":"2014-09-15","accession":"0001144204-14-055876","form":"10-K"},"closingCash":{"value":4433333,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-06-30","filed":"2014-09-15","accession":"0001144204-14-055876","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-1768075,"tag":"NetIncomeLoss","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2013-09-27","accession":"0001144204-13-052706","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-120232,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2013-09-27","accession":"0001144204-13-052706","form":"10-K"},"pretaxIncome":{"value":-2933201,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2013-09-27","accession":"0001144204-13-052706","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":3859597,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.4221509195883221; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -75.7673404762207

Calculation inputs: {"original":{"fcfTotal":{"value":-968029,"capex":{"accession":"0001144204-12-055800","end":"2011-06-30","filed":"2012-10-12","form":"10-K/A","start":"2010-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001144204-12-055800","end":"2011-06-30","filed":"2012-10-12","form":"10-K/A","start":"2010-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":32935823,"tag":"Revenues","unit":"USD","start":"2010-07-01","end":"2011-06-30","filed":"2012-10-12","accession":"0001144204-12-055800","form":"10-K/A"},"netIncome":{"value":-1253738,"tag":"ProfitLoss","unit":"USD","start":"2010-07-01","end":"2011-06-30","filed":"2012-10-12","accession":"0001144204-12-055800","form":"10-K/A"},"operatingIncome":{"value":-1570185,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-07-01","end":"2011-06-30","filed":"2012-10-12","accession":"0001144204-12-055800","form":"10-K/A"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-06-30"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":6262342,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-06-30","filed":"2012-10-12","accession":"0001144204-12-055800","form":"10-K/A"},"openingCash":{"value":5926153,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-06-30","filed":"2012-10-12","accession":"0001144204-12-055800","form":"10-K/A"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":9053930,"tag":"Assets","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-10-12","accession":"0001144204-12-055800","form":"10-K/A"},"closingCurrentLiabilities":{"value":3878839,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-10-12","accession":"0001144204-12-055800","form":"10-K/A"},"closingCapitalEmployed":{"value":5175091,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":6833650,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-10-12","accession":"0001144204-12-055800","form":"10-K/A"},"closingTotalEquity":{"value":5175091,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-06-30","filed":"2013-09-27","accession":"0001144204-13-052706","form":"10-K"},"closingCash":{"value":4878828,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-06-30","filed":"2013-09-27","accession":"0001144204-13-052706","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-863337,"tag":"NetIncomeLoss","unit":"USD","start":"2010-07-01","end":"2011-06-30","filed":"2012-10-12","accession":"0001144204-12-055800","form":"10-K/A"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-77412,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-07-01","end":"2011-06-30","filed":"2012-10-12","accession":"0001144204-12-055800","form":"10-K/A"},"pretaxIncome":{"value":-1331150,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2010-07-01","end":"2011-06-30","filed":"2012-10-12","accession":"0001144204-12-055800","form":"10-K/A"},"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: -2.9391371213040585; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-06-30

revenue: 1693264; operatingIncome: -1978537; netIncome: -5910631

revenue: 1813193; operatingIncome: -2711757; netIncome: -3314531

revenue: 3136681; operatingIncome: -5922204; netIncome: -5471774

revenue: 4538723; operatingIncome: -14594794; netIncome: -23098342

revenue: 3988415; operatingIncome: -22691044; netIncome: -28928369

revenue: 5151032; operatingIncome: -10790806; netIncome: -11302853

revenue: 6535956; operatingIncome: -17738104; netIncome: -17928647

revenue: 41771047; operatingIncome: -5970446; netIncome: -7012113

revenue: 23064563; operatingIncome: 818149; netIncome: 523107

revenue: 11445613; operatingIncome: 3101182; netIncome: 3603544

revenue: 7310540; operatingIncome: -1249227; netIncome: -2301522

revenue: 11320628; operatingIncome: 1016797; netIncome: 643922

revenue: 11644392; operatingIncome: 300130; netIncome: 434486

revenue: 17331759; operatingIncome: -2203540; netIncome: -2576896

revenue: 33881248; operatingIncome: -2924314; netIncome: -2812969

revenue: 32935823; operatingIncome: -1570185; netIncome: -1253738