SkyWater Technology, LLC (SKYT)

revenue: 442139000; averageDilutedShares: 48708000; totalDebt: 223281000; periodEndShares: 48608000

revenue: 342269000; averageDilutedShares: 47396000; totalDebt: 67446000; periodEndShares: 47704000

revenue: 286682000; averageDilutedShares: 45507000; totalDebt: 62839000; periodEndShares: 47028000

revenue: 212941000; averageDilutedShares: 40835000; totalDebt: 92853000; periodEndShares: 43704876

revenue: 162848000; averageDilutedShares: 29038174; totalDebt: 59449000; periodEndShares: 39836038

revenue: 140438000; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

Calculation inputs: {"original":{"fcfTotal":{"value":-53301000,"capex":{"accession":"0001819974-26-000009","end":"2025-12-28","filed":"2026-03-11","form":"10-K","start":"2024-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001819974-26-000009","end":"2025-12-28","filed":"2026-03-11","form":"10-K","start":"2024-12-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":442139000,"tag":"Revenues","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K"},"netIncome":{"value":123446000,"tag":"ProfitLoss","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K"},"operatingIncome":{"value":-2576000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K"},"openingAssets":{"value":311805000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K"},"openingCurrentLiabilities":{"value":154327000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K"},"openingCapitalEmployed":{"value":157478000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":55644000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K"},"openingTotalEquity":{"value":61520000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K"},"openingCash":{"value":18844000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K"},"openingBorrowings":{"value":67446000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K","reportedValue":5073000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K","reportedValue":34704000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K","reportedValue":27669000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":110122000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-12-29","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K"},"openingCommonEquity":{"value":55644000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":733907000,"tag":"Assets","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K"},"closingCurrentLiabilities":{"value":324020000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K"},"closingCapitalEmployed":{"value":409887000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":187819000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K"},"closingTotalEquity":{"value":195812000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K"},"closingCash":{"value":23224000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K"},"closingBorrowings":{"value":223281000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K","reportedValue":5940000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K","reportedValue":32939000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K","reportedValue":184402000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":395869000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-12-28","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K"},"closingCommonEquity":{"value":187819000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":118910000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-27989000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K"},"pretaxIncome":{"value":95457000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-03-11","accession":"0001819974-26-000009","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":252995500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":283682500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":121731500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -12.055258640382323; cashConversion: -43.177583720817196; roce: -0.9080574233518105

Calculation inputs: {"original":{"fcfTotal":{"value":10519000,"capex":{"accession":"0001819974-26-000009","end":"2024-12-29","filed":"2026-03-11","form":"10-K","start":"2024-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001819974-26-000009","end":"2024-12-29","filed":"2026-03-11","form":"10-K","start":"2024-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":342269000,"tag":"Revenues","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K"},"netIncome":{"value":-2517000,"tag":"ProfitLoss","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K"},"operatingIncome":{"value":6560000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K"},"openingAssets":{"value":316756000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-03-14","accession":"0001819974-25-000010","form":"10-K"},"openingCurrentLiabilities":{"value":144197000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-03-14","accession":"0001819974-25-000010","form":"10-K"},"openingCapitalEmployed":{"value":172559000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":53740000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-03-14","accession":"0001819974-25-000010","form":"10-K"},"openingTotalEquity":{"value":58731000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K"},"openingCash":{"value":18382000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-03-14","accession":"0001819974-25-000010","form":"10-K"},"openingBorrowings":{"value":62839000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-03-14","accession":"0001819974-25-000010","form":"10-K","reportedValue":3976000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-03-14","accession":"0001819974-25-000010","form":"10-K","reportedValue":36098000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-03-14","accession":"0001819974-25-000010","form":"10-K","reportedValue":22765000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-12-31","filed":"2025-03-14","accession":"0001819974-25-000010","form":"10-K"},"openingCommonEquity":{"value":53740000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":311805000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K"},"closingCurrentLiabilities":{"value":154327000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K"},"closingCapitalEmployed":{"value":157478000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":55644000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K"},"closingTotalEquity":{"value":61520000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K"},"closingCash":{"value":18844000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K"},"closingBorrowings":{"value":67446000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K","reportedValue":5073000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K","reportedValue":34704000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K","reportedValue":27669000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":110122000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-12-29","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K"},"closingCommonEquity":{"value":55644000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-6793000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":240000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K"},"pretaxIncome":{"value":-2277000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-03-11","accession":"0001819974-26-000009","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":165018500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":54692000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.0733136801755343; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 3.9753118589733876

Calculation inputs: {"original":{"fcfTotal":{"value":1463000,"capex":{"accession":"0001819974-25-000010","end":"2023-12-31","filed":"2025-03-14","form":"10-K","start":"2023-01-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001819974-25-000010","end":"2023-12-31","filed":"2025-03-14","form":"10-K","start":"2023-01-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":286682000,"tag":"Revenues","unit":"USD","start":"2023-01-02","end":"2023-12-31","filed":"2025-03-14","accession":"0001819974-25-000010","form":"10-K"},"netIncome":{"value":-25093000,"tag":"ProfitLoss","unit":"USD","start":"2023-01-02","end":"2023-12-31","filed":"2025-03-14","accession":"0001819974-25-000010","form":"10-K"},"operatingIncome":{"value":-14788000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-01-02","end":"2023-12-31","filed":"2025-03-14","accession":"0001819974-25-000010","form":"10-K"},"openingAssets":{"value":305764000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-01","filed":"2024-03-15","accession":"0001819974-24-000008","form":"10-K"},"openingCurrentLiabilities":{"value":132172000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-01","filed":"2024-03-15","accession":"0001819974-24-000008","form":"10-K"},"openingCapitalEmployed":{"value":173592000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":53669000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-01","filed":"2024-03-15","accession":"0001819974-24-000008","form":"10-K"},"openingTotalEquity":{"value":53977000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-01-01","filed":"2025-03-14","accession":"0001819974-25-000010","form":"10-K"},"openingCash":{"value":30025000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-01-01","filed":"2024-03-15","accession":"0001819974-24-000008","form":"10-K"},"openingBorrowings":{"value":92853000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-01-01","filed":"2023-03-15","accession":"0001819974-23-000011","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-01-01"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-01-01","filed":"2024-03-15","accession":"0001819974-24-000008","form":"10-K"},"openingCommonEquity":{"value":53669000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":316756000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-03-14","accession":"0001819974-25-000010","form":"10-K"},"closingCurrentLiabilities":{"value":144197000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-03-14","accession":"0001819974-25-000010","form":"10-K"},"closingCapitalEmployed":{"value":172559000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":53740000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-03-14","accession":"0001819974-25-000010","form":"10-K"},"closingTotalEquity":{"value":58731000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-03-11","accession":"0001819974-26-000009","form":"10-K"},"closingCash":{"value":18382000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-03-14","accession":"0001819974-25-000010","form":"10-K"},"closingBorrowings":{"value":62839000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-03-14","accession":"0001819974-25-000010","form":"10-K","reportedValue":3976000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-03-14","accession":"0001819974-25-000010","form":"10-K","reportedValue":36098000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-03-14","accession":"0001819974-25-000010","form":"10-K","reportedValue":22765000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-12-31","filed":"2025-03-14","accession":"0001819974-25-000010","form":"10-K"},"closingCommonEquity":{"value":53740000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-30756000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-01-02","end":"2023-12-31","filed":"2024-03-15","accession":"0001819974-24-000008","form":"10-K"},"incomeTaxExpense":{"value":-521000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-01-02","end":"2023-12-31","filed":"2025-03-14","accession":"0001819974-25-000010","form":"10-K"},"pretaxIncome":{"value":-25614000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-01-02","end":"2023-12-31","filed":"2025-03-14","accession":"0001819974-25-000010","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":173075500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":53704500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.5103215409408334; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -8.544248030483805

Calculation inputs: {"original":{"fcfTotal":{"value":-31350000,"capex":{"accession":"0001819974-25-000010","end":"2023-01-01","filed":"2025-03-14","form":"10-K","start":"2022-01-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001819974-25-000010","end":"2023-01-01","filed":"2025-03-14","form":"10-K","start":"2022-01-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":212941000,"tag":"Revenues","unit":"USD","start":"2022-01-03","end":"2023-01-01","filed":"2025-03-14","accession":"0001819974-25-000010","form":"10-K"},"netIncome":{"value":-36871000,"tag":"ProfitLoss","unit":"USD","start":"2022-01-03","end":"2023-01-01","filed":"2025-03-14","accession":"0001819974-25-000010","form":"10-K"},"operatingIncome":{"value":-29767000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-01-03","end":"2023-01-01","filed":"2025-03-14","accession":"0001819974-25-000010","form":"10-K"},"openingAssets":{"value":263598000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-02","filed":"2023-03-15","accession":"0001819974-23-000011","form":"10-K"},"openingCurrentLiabilities":{"value":47765000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-02","filed":"2023-03-15","accession":"0001819974-23-000011","form":"10-K"},"openingCapitalEmployed":{"value":215833000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":61127000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-02","filed":"2023-03-15","accession":"0001819974-23-000011","form":"10-K"},"openingTotalEquity":{"value":59927000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-01-02","filed":"2025-03-14","accession":"0001819974-25-000010","form":"10-K"},"openingCash":{"value":12917000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-02","filed":"2023-03-15","accession":"0001819974-23-000011","form":"10-K"},"openingBorrowings":{"value":59449000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2022-01-02","filed":"2023-03-15","accession":"0001819974-23-000011","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-01-02"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-01-02","filed":"2023-03-15","accession":"0001819974-23-000011","form":"10-K"},"openingCommonEquity":{"value":61127000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":305764000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-01","filed":"2024-03-15","accession":"0001819974-24-000008","form":"10-K"},"closingCurrentLiabilities":{"value":132172000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-01","filed":"2024-03-15","accession":"0001819974-24-000008","form":"10-K"},"closingCapitalEmployed":{"value":173592000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":53669000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-01","filed":"2024-03-15","accession":"0001819974-24-000008","form":"10-K"},"closingTotalEquity":{"value":53977000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-01-01","filed":"2025-03-14","accession":"0001819974-25-000010","form":"10-K"},"closingCash":{"value":30025000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-01-01","filed":"2024-03-15","accession":"0001819974-24-000008","form":"10-K"},"closingBorrowings":{"value":92853000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-01-01","filed":"2023-03-15","accession":"0001819974-23-000011","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-01-01"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-01-01","filed":"2024-03-15","accession":"0001819974-24-000008","form":"10-K"},"closingCommonEquity":{"value":53669000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-39593000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-01-03","end":"2023-01-01","filed":"2024-03-15","accession":"0001819974-24-000008","form":"10-K"},"incomeTaxExpense":{"value":809000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-01-03","end":"2023-01-01","filed":"2025-03-14","accession":"0001819974-25-000010","form":"10-K"},"pretaxIncome":{"value":-36062000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-01-03","end":"2023-01-01","filed":"2025-03-14","accession":"0001819974-25-000010","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":194712500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":57398000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -14.722387891481677; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -15.28766771522116

Calculation inputs: {"original":{"fcfTotal":{"value":-86442000,"capex":{"accession":"0001819974-24-000008","end":"2022-01-02","filed":"2024-03-15","form":"10-K","start":"2021-01-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001819974-24-000008","end":"2022-01-02","filed":"2024-03-15","form":"10-K","start":"2021-01-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":162848000,"tag":"Revenues","unit":"USD","start":"2021-01-04","end":"2022-01-02","filed":"2024-03-15","accession":"0001819974-24-000008","form":"10-K"},"netIncome":{"value":-47403000,"tag":"ProfitLoss","unit":"USD","start":"2021-01-04","end":"2022-01-02","filed":"2024-03-15","accession":"0001819974-24-000008","form":"10-K"},"operatingIncome":{"value":-57104000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-01-04","end":"2022-01-02","filed":"2024-03-15","accession":"0001819974-24-000008","form":"10-K"},"openingAssets":{"value":263209000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-03","filed":"2022-03-10","accession":"0001819974-22-000013","form":"10-K"},"openingCurrentLiabilities":{"value":86327000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-03","filed":"2022-03-10","accession":"0001819974-22-000013","form":"10-K"},"openingCapitalEmployed":{"value":176882000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-16000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-03","filed":"2022-03-10","accession":"0001819974-22-000013","form":"10-K"},"openingTotalEquity":{"value":-1584000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-01-03","filed":"2024-03-15","accession":"0001819974-24-000008","form":"10-K"},"openingCash":{"value":7436000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-01-03","filed":"2022-03-10","accession":"0001819974-22-000013","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-01-03"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-01-03","filed":"2022-03-10","accession":"0001819974-22-000013","form":"10-K"},"openingCommonEquity":{"value":-16000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":263598000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-02","filed":"2023-03-15","accession":"0001819974-23-000011","form":"10-K"},"closingCurrentLiabilities":{"value":47765000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-02","filed":"2023-03-15","accession":"0001819974-23-000011","form":"10-K"},"closingCapitalEmployed":{"value":215833000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":61127000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-02","filed":"2023-03-15","accession":"0001819974-23-000011","form":"10-K"},"closingTotalEquity":{"value":59927000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-01-02","filed":"2025-03-14","accession":"0001819974-25-000010","form":"10-K"},"closingCash":{"value":12917000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-02","filed":"2023-03-15","accession":"0001819974-23-000011","form":"10-K"},"closingBorrowings":{"value":59449000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2022-01-02","filed":"2023-03-15","accession":"0001819974-23-000011","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-01-02"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-01-02","filed":"2023-03-15","accession":"0001819974-23-000011","form":"10-K"},"closingCommonEquity":{"value":61127000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-51094000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-01-04","end":"2022-01-02","filed":"2024-03-15","accession":"0001819974-24-000008","form":"10-K"},"incomeTaxExpense":{"value":-6790000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-01-04","end":"2022-01-02","filed":"2024-03-15","accession":"0001819974-24-000008","form":"10-K"},"pretaxIncome":{"value":-54193000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-01-04","end":"2022-01-02","filed":"2024-03-15","accession":"0001819974-24-000008","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":196357500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -53.081401061112196; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -29.08164954228894

Calculation inputs: {"original":{"fcfTotal":{"value":10427000,"capex":{"accession":"0001819974-23-000011","end":"2021-01-03","filed":"2023-03-15","form":"10-K","start":"2019-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001819974-23-000011","end":"2021-01-03","filed":"2023-03-15","form":"10-K","start":"2019-12-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":140438000,"tag":"Revenues","unit":"USD","start":"2019-12-30","end":"2021-01-03","filed":"2023-03-15","accession":"0001819974-23-000011","form":"10-K"},"netIncome":{"value":-19714000,"tag":"ProfitLoss","unit":"USD","start":"2019-12-30","end":"2021-01-03","filed":"2023-03-15","accession":"0001819974-23-000011","form":"10-K"},"operatingIncome":{"value":-8642000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-12-30","end":"2021-01-03","filed":"2023-03-15","accession":"0001819974-23-000011","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-12-29"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":24167000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-29","filed":"2023-03-15","accession":"0001819974-23-000011","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 2019-12-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":263209000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-03","filed":"2022-03-10","accession":"0001819974-22-000013","form":"10-K"},"closingCurrentLiabilities":{"value":86327000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-03","filed":"2022-03-10","accession":"0001819974-22-000013","form":"10-K"},"closingCapitalEmployed":{"value":176882000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-16000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-03","filed":"2022-03-10","accession":"0001819974-22-000013","form":"10-K"},"closingTotalEquity":{"value":-1584000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-01-03","filed":"2024-03-15","accession":"0001819974-24-000008","form":"10-K"},"closingCash":{"value":7436000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-01-03","filed":"2022-03-10","accession":"0001819974-22-000013","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-01-03"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-01-03","filed":"2022-03-10","accession":"0001819974-22-000013","form":"10-K"},"closingCommonEquity":{"value":-16000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-20617000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-12-30","end":"2021-01-03","filed":"2023-03-15","accession":"0001819974-23-000011","form":"10-K"},"incomeTaxExpense":{"value":4919000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-12-30","end":"2021-01-03","filed":"2023-03-15","accession":"0001819974-23-000011","form":"10-K"},"pretaxIncome":{"value":-14795000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-12-30","end":"2021-01-03","filed":"2023-03-15","accession":"0001819974-23-000011","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: 7.424628661758213; 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 2019-12-29

revenue: 442139000; operatingIncome: -2576000; netIncome: 123446000

revenue: 342269000; operatingIncome: 6560000; netIncome: -2517000

revenue: 286682000; operatingIncome: -14788000; netIncome: -25093000

revenue: 212941000; operatingIncome: -29767000; netIncome: -36871000

revenue: 162848000; operatingIncome: -57104000; netIncome: -47403000

revenue: 140438000; operatingIncome: -8642000; netIncome: -19714000