SYPRIS SOLUTIONS INC (SYPR)

revenue: 119887000; averageDilutedShares: 22270000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 140180000; averageDilutedShares: 22043000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 136223000; averageDilutedShares: 21876000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 110121000; averageDilutedShares: 21729000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 97434000; averageDilutedShares: 23001000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 82346000; averageDilutedShares: 21086000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 21300958

revenue: 87891000; averageDilutedShares: 20865000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 21298426

revenue: 87969000; averageDilutedShares: 20512000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 21398182

revenue: 82294000; averageDilutedShares: 20326; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 21422077

revenue: 91797000; averageDilutedShares: 19861000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 21329690

revenue: 145323000; averageDilutedShares: 19688; totalDebt: Borrowing components do not come from the same filing; periodEndShares: 20776544

revenue: 354776000; averageDilutedShares: 19586; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 20485043

revenue: 310714000; averageDilutedShares: 19345000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 20399649

revenue: 341604000; averageDilutedShares: 19415000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 20155268

revenue: 335625000; averageDilutedShares: 19008000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 19995401

revenue: 266654000; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 19663229

Calculation inputs: {"original":{"fcfTotal":{"value":-6487000,"capex":{"accession":"0001437749-26-009882","end":"2025-12-31","filed":"2026-03-26","form":"10-K","start":"2025-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-26-009882","end":"2025-12-31","filed":"2026-03-26","form":"10-K","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":119887000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-03-26","accession":"0001437749-26-009882","form":"10-K"},"netIncome":{"value":-6338000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-03-26","accession":"0001437749-26-009882","form":"10-K"},"operatingIncome":{"value":-6606000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-03-26","accession":"0001437749-26-009882","form":"10-K"},"openingAssets":{"value":119376000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-03-26","accession":"0001437749-26-009882","form":"10-K"},"openingCurrentLiabilities":{"value":79461000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-03-26","accession":"0001437749-26-009882","form":"10-K"},"openingCapitalEmployed":{"value":39915000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":19581000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-03-26","accession":"0001437749-26-009882","form":"10-K"},"openingTotalEquity":{"value":19581000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":99795000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-03-26","accession":"0001437749-26-009882","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 2024-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":107811000,"tag":"Assets","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-03-26","accession":"0001437749-26-009882","form":"10-K"},"closingCurrentLiabilities":{"value":62365000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-03-26","accession":"0001437749-26-009882","form":"10-K"},"closingCapitalEmployed":{"value":45446000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":17790000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-03-26","accession":"0001437749-26-009882","form":"10-K"},"closingTotalEquity":{"value":17790000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":90021000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-03-26","accession":"0001437749-26-009882","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 2025-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-6338000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-03-26","accession":"0001437749-26-009882","form":"10-K"},"incomeTaxExpense":{"value":61000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-03-26","accession":"0001437749-26-009882","form":"10-K"},"pretaxIncome":{"value":-6277000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-03-26","accession":"0001437749-26-009882","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":42680500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-6338000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-03-26","accession":"0001437749-26-009882","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"averageCommonEquity":{"value":18685500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":19581000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":19581000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-03-26","accession":"0001437749-26-009882","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2024-12-31","filed":"2026-03-26","accession":"0001437749-26-009882","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"closingCommonEquity":{"value":17790000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":17790000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-03-26","accession":"0001437749-26-009882","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2025-12-31","filed":"2026-03-26","accession":"0001437749-26-009882","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]}}}}; fcfMargin: -5.410928624454695; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -15.477794308876419

Calculation inputs: {"original":{"fcfTotal":{"value":921000,"capex":{"accession":"0001437749-26-009882","end":"2024-12-31","filed":"2026-03-26","form":"10-K","start":"2024-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-26-009882","end":"2024-12-31","filed":"2026-03-26","form":"10-K","start":"2024-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":140180000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-03-26","accession":"0001437749-26-009882","form":"10-K"},"netIncome":{"value":-1680000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-03-26","accession":"0001437749-26-009882","form":"10-K"},"operatingIncome":{"value":2927000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-03-26","accession":"0001437749-26-009882","form":"10-K"},"openingAssets":{"value":129342000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-03-27","accession":"0001437749-25-009524","form":"10-K"},"openingCurrentLiabilities":{"value":86482000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-03-27","accession":"0001437749-25-009524","form":"10-K"},"openingCapitalEmployed":{"value":42860000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":22467000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-03-27","accession":"0001437749-25-009524","form":"10-K"},"openingTotalEquity":{"value":22467000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":106875000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-03-27","accession":"0001437749-25-009524","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 2023-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":119376000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-03-26","accession":"0001437749-26-009882","form":"10-K"},"closingCurrentLiabilities":{"value":79461000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-03-26","accession":"0001437749-26-009882","form":"10-K"},"closingCapitalEmployed":{"value":39915000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":19581000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-03-26","accession":"0001437749-26-009882","form":"10-K"},"closingTotalEquity":{"value":19581000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":99795000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-03-26","accession":"0001437749-26-009882","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 2024-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-1680000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-03-26","accession":"0001437749-26-009882","form":"10-K"},"incomeTaxExpense":{"value":1706000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-03-26","accession":"0001437749-26-009882","form":"10-K"},"pretaxIncome":{"value":26000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-03-26","accession":"0001437749-26-009882","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":41387500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-1680000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2025-03-27","accession":"0001437749-25-009524","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"averageCommonEquity":{"value":21024000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":22467000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":22467000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-03-27","accession":"0001437749-25-009524","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2023-12-31","filed":"2025-03-27","accession":"0001437749-25-009524","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"closingCommonEquity":{"value":19581000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":19581000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","filed":"2025-03-27","accession":"0001437749-25-009524","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2024-12-31","filed":"2025-03-27","accession":"0001437749-25-009524","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]}}}}; fcfMargin: 0.6570124126123555; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 7.072183630323166

Calculation inputs: {"original":{"fcfTotal":{"value":-13228000,"capex":{"accession":"0001437749-25-009524","end":"2023-12-31","filed":"2025-03-27","form":"10-K","start":"2023-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-25-009524","end":"2023-12-31","filed":"2025-03-27","form":"10-K","start":"2023-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":136223000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2025-03-27","accession":"0001437749-25-009524","form":"10-K"},"netIncome":{"value":-1596000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2025-03-27","accession":"0001437749-25-009524","form":"10-K"},"operatingIncome":{"value":969000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2025-03-27","accession":"0001437749-25-009524","form":"10-K"},"openingAssets":{"value":104144000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-04-01","accession":"0001437749-24-010216","form":"10-K"},"openingCurrentLiabilities":{"value":56122000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-04-01","accession":"0001437749-24-010216","form":"10-K"},"openingCapitalEmployed":{"value":48022000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":19575000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-04-01","accession":"0001437749-24-010216","form":"10-K"},"openingTotalEquity":{"value":19575000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":84569000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-04-01","accession":"0001437749-24-010216","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 2022-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":129342000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-03-27","accession":"0001437749-25-009524","form":"10-K"},"closingCurrentLiabilities":{"value":86482000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-03-27","accession":"0001437749-25-009524","form":"10-K"},"closingCapitalEmployed":{"value":42860000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":22467000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-03-27","accession":"0001437749-25-009524","form":"10-K"},"closingTotalEquity":{"value":22467000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":106875000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-03-27","accession":"0001437749-25-009524","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 2023-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-1596000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2025-03-27","accession":"0001437749-25-009524","form":"10-K"},"incomeTaxExpense":{"value":663000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2025-03-27","accession":"0001437749-25-009524","form":"10-K"},"pretaxIncome":{"value":-933000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2025-03-27","accession":"0001437749-25-009524","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":45441000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-1596000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2024-04-01","accession":"0001437749-24-010216","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"averageCommonEquity":{"value":21021000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":19575000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":19575000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-04-01","accession":"0001437749-24-010216","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2022-12-31","filed":"2024-04-01","accession":"0001437749-24-010216","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"closingCommonEquity":{"value":22467000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":22467000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2024-04-01","accession":"0001437749-24-010216","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2023-12-31","filed":"2024-04-01","accession":"0001437749-24-010216","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]}}}}; fcfMargin: -9.71054814532054; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 2.132435465768799

Calculation inputs: {"original":{"fcfTotal":{"value":10752000,"capex":{"accession":"0001437749-24-010216","end":"2022-12-31","filed":"2024-04-01","form":"10-K","start":"2022-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-24-010216","end":"2022-12-31","filed":"2024-04-01","form":"10-K","start":"2022-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":110121000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2024-04-01","accession":"0001437749-24-010216","form":"10-K"},"netIncome":{"value":-2494000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2024-04-01","accession":"0001437749-24-010216","form":"10-K"},"operatingIncome":{"value":364000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2024-04-01","accession":"0001437749-24-010216","form":"10-K"},"openingAssets":{"value":79505000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-03-16","accession":"0001437749-23-006810","form":"10-K"},"openingCurrentLiabilities":{"value":33990000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-03-16","accession":"0001437749-23-006810","form":"10-K"},"openingCapitalEmployed":{"value":45515000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":19286000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-03-16","accession":"0001437749-23-006810","form":"10-K"},"openingTotalEquity":{"value":19286000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":60219000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-03-16","accession":"0001437749-23-006810","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 2021-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":104144000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-04-01","accession":"0001437749-24-010216","form":"10-K"},"closingCurrentLiabilities":{"value":56122000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-04-01","accession":"0001437749-24-010216","form":"10-K"},"closingCapitalEmployed":{"value":48022000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":19575000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-04-01","accession":"0001437749-24-010216","form":"10-K"},"closingTotalEquity":{"value":19575000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":84569000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-04-01","accession":"0001437749-24-010216","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 2022-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-2494000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2024-04-01","accession":"0001437749-24-010216","form":"10-K"},"incomeTaxExpense":{"value":948000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2024-04-01","accession":"0001437749-24-010216","form":"10-K"},"pretaxIncome":{"value":-1546000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2024-04-01","accession":"0001437749-24-010216","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":46768500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-2494000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2023-03-16","accession":"0001437749-23-006810","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"averageCommonEquity":{"value":19430500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":19286000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":19286000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-03-16","accession":"0001437749-23-006810","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2021-12-31","filed":"2023-03-16","accession":"0001437749-23-006810","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"closingCommonEquity":{"value":19575000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":19575000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-31","filed":"2023-03-16","accession":"0001437749-23-006810","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2022-12-31","filed":"2023-03-16","accession":"0001437749-23-006810","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]}}}}; fcfMargin: 9.76380526874983; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 0.7783016346472519

Calculation inputs: {"original":{"fcfTotal":{"value":1414000,"capex":{"accession":"0001437749-23-006810","end":"2021-12-31","filed":"2023-03-16","form":"10-K","start":"2021-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-23-006810","end":"2021-12-31","filed":"2023-03-16","form":"10-K","start":"2021-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":97434000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2023-03-16","accession":"0001437749-23-006810","form":"10-K"},"netIncome":{"value":2923000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2023-03-16","accession":"0001437749-23-006810","form":"10-K"},"operatingIncome":{"value":1910000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2023-03-16","accession":"0001437749-23-006810","form":"10-K"},"openingAssets":{"value":60708000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-03-17","accession":"0001437749-22-006515","form":"10-K"},"openingCurrentLiabilities":{"value":21247000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-03-17","accession":"0001437749-22-006515","form":"10-K"},"openingCapitalEmployed":{"value":39461000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":14775000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-03-17","accession":"0001437749-22-006515","form":"10-K"},"openingTotalEquity":{"value":14775000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":45933000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-03-17","accession":"0001437749-22-006515","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 2020-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":79505000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-03-16","accession":"0001437749-23-006810","form":"10-K"},"closingCurrentLiabilities":{"value":33990000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-03-16","accession":"0001437749-23-006810","form":"10-K"},"closingCapitalEmployed":{"value":45515000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":19286000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-03-16","accession":"0001437749-23-006810","form":"10-K"},"closingTotalEquity":{"value":19286000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":60219000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-03-16","accession":"0001437749-23-006810","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 2021-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":2911000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2023-03-16","accession":"0001437749-23-006810","form":"10-K"},"incomeTaxExpense":{"value":1073000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2023-03-16","accession":"0001437749-23-006810","form":"10-K"},"pretaxIncome":{"value":3996000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2023-03-16","accession":"0001437749-23-006810","form":"10-K"},"effectiveTaxRate":{"value":0.26851851851851855,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":1397129.6296296294,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":42488000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":2911000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2022-03-17","accession":"0001437749-22-006515","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"averageCommonEquity":{"value":17030500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":14775000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":14775000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-03-17","accession":"0001437749-22-006515","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2020-12-31","filed":"2022-03-17","accession":"0001437749-22-006515","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"closingCommonEquity":{"value":19286000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":19286000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-31","filed":"2022-03-17","accession":"0001437749-22-006515","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2021-12-31","filed":"2022-03-17","accession":"0001437749-22-006515","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]}}}}; fcfMargin: 1.451238787281647; cashConversion: 48.37495723571673; roce: 4.49538693278102

Calculation inputs: {"original":{"fcfTotal":{"value":2106000,"capex":{"accession":"0001437749-22-006515","end":"2020-12-31","filed":"2022-03-17","form":"10-K","start":"2020-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-22-006515","end":"2020-12-31","filed":"2022-03-17","form":"10-K","start":"2020-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":82346000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2022-03-17","accession":"0001437749-22-006515","form":"10-K"},"netIncome":{"value":1668000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2022-03-17","accession":"0001437749-22-006515","form":"10-K"},"operatingIncome":{"value":90000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2022-03-17","accession":"0001437749-22-006515","form":"10-K"},"openingAssets":{"value":60056000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-03-18","accession":"0001437749-21-006412","form":"10-K"},"openingCurrentLiabilities":{"value":23366000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-03-18","accession":"0001437749-21-006412","form":"10-K"},"openingCapitalEmployed":{"value":36690000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":13431000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-03-18","accession":"0001437749-21-006412","form":"10-K"},"openingTotalEquity":{"value":13431000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":46625000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-03-18","accession":"0001437749-21-006412","form":"10-K"},"openingCash":{"value":5095000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-31","filed":"2020-03-19","accession":"0001437749-20-005641","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":60708000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-03-17","accession":"0001437749-22-006515","form":"10-K"},"closingCurrentLiabilities":{"value":21247000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-03-17","accession":"0001437749-22-006515","form":"10-K"},"closingCapitalEmployed":{"value":39461000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":14775000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-03-17","accession":"0001437749-22-006515","form":"10-K"},"closingTotalEquity":{"value":14775000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":45933000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-03-17","accession":"0001437749-22-006515","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 2020-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":1668000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2022-03-17","accession":"0001437749-22-006515","form":"10-K"},"incomeTaxExpense":{"value":-2960000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2022-03-17","accession":"0001437749-22-006515","form":"10-K"},"pretaxIncome":{"value":-1292000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2022-03-17","accession":"0001437749-22-006515","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":38075500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":1668000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2021-03-18","accession":"0001437749-21-006412","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"averageCommonEquity":{"value":14103000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":13431000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":13431000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-03-18","accession":"0001437749-21-006412","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2019-12-31","filed":"2021-03-18","accession":"0001437749-21-006412","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"closingCommonEquity":{"value":14775000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":14775000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-31","filed":"2021-03-18","accession":"0001437749-21-006412","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2020-12-31","filed":"2021-03-18","accession":"0001437749-21-006412","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]}}}}; fcfMargin: 2.5575012751074735; cashConversion: 126.25899280575538; roce: 0.2363724704862707

Calculation inputs: {"original":{"fcfTotal":{"value":-6712000,"capex":{"accession":"0001437749-21-006412","end":"2019-12-31","filed":"2021-03-18","form":"10-K","start":"2019-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-21-006412","end":"2019-12-31","filed":"2021-03-18","form":"10-K","start":"2019-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":87891000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2021-03-18","accession":"0001437749-21-006412","form":"10-K"},"netIncome":{"value":-3949000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2021-03-18","accession":"0001437749-21-006412","form":"10-K"},"operatingIncome":{"value":-4306000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2021-03-18","accession":"0001437749-21-006412","form":"10-K"},"openingAssets":{"value":61568000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-03-19","accession":"0001437749-20-005641","form":"10-K"},"openingCurrentLiabilities":{"value":28985000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-03-19","accession":"0001437749-20-005641","form":"10-K"},"openingCapitalEmployed":{"value":32583000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":14834000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-03-19","accession":"0001437749-20-005641","form":"10-K"},"openingTotalEquity":{"value":14834000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":46734000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-03-19","accession":"0001437749-20-005641","form":"10-K"},"openingCash":{"value":10704000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-03-19","accession":"0001437749-20-005641","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":60056000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-03-18","accession":"0001437749-21-006412","form":"10-K"},"closingCurrentLiabilities":{"value":23366000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-03-18","accession":"0001437749-21-006412","form":"10-K"},"closingCapitalEmployed":{"value":36690000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":13431000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-03-18","accession":"0001437749-21-006412","form":"10-K"},"closingTotalEquity":{"value":13431000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":46625000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-03-18","accession":"0001437749-21-006412","form":"10-K"},"closingCash":{"value":5095000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-31","filed":"2020-03-19","accession":"0001437749-20-005641","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-3949000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2021-03-18","accession":"0001437749-21-006412","form":"10-K"},"incomeTaxExpense":{"value":-4000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2021-03-18","accession":"0001437749-21-006412","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":34636500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-3949000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2020-03-19","accession":"0001437749-20-005641","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"averageCommonEquity":{"value":14132500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":14834000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":14834000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-03-19","accession":"0001437749-20-005641","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2018-12-31","filed":"2020-03-19","accession":"0001437749-20-005641","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"closingCommonEquity":{"value":13431000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":13431000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-31","filed":"2020-03-19","accession":"0001437749-20-005641","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2019-12-31","filed":"2020-03-19","accession":"0001437749-20-005641","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]}}}}; fcfMargin: -7.636731861055171; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -12.431972052603466

Calculation inputs: {"original":{"fcfTotal":{"value":-159000,"capex":{"accession":"0001437749-20-005641","end":"2018-12-31","filed":"2020-03-19","form":"10-K","start":"2018-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-20-005641","end":"2018-12-31","filed":"2020-03-19","form":"10-K","start":"2018-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":87969000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2020-03-19","accession":"0001437749-20-005641","form":"10-K"},"netIncome":{"value":-3505000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2020-03-19","accession":"0001437749-20-005641","form":"10-K"},"operatingIncome":{"value":-4296000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2020-03-19","accession":"0001437749-20-005641","form":"10-K"},"openingAssets":{"value":57155000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-03-28","accession":"0001437749-19-005857","form":"10-K"},"openingCurrentLiabilities":{"value":21624000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-03-28","accession":"0001437749-19-005857","form":"10-K"},"openingCapitalEmployed":{"value":35531000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":16930000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-03-28","accession":"0001437749-19-005857","form":"10-K"},"openingTotalEquity":{"value":16930000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":40225000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-03-28","accession":"0001437749-19-005857","form":"10-K"},"openingCash":{"value":8144000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-31","filed":"2020-03-19","accession":"0001437749-20-005641","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":61568000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-03-19","accession":"0001437749-20-005641","form":"10-K"},"closingCurrentLiabilities":{"value":28985000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-03-19","accession":"0001437749-20-005641","form":"10-K"},"closingCapitalEmployed":{"value":32583000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":14834000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-03-19","accession":"0001437749-20-005641","form":"10-K"},"closingTotalEquity":{"value":14834000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":46734000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-03-19","accession":"0001437749-20-005641","form":"10-K"},"closingCash":{"value":10704000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-03-19","accession":"0001437749-20-005641","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-3505000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2020-03-19","accession":"0001437749-20-005641","form":"10-K"},"incomeTaxExpense":{"value":-205000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2020-03-19","accession":"0001437749-20-005641","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":34057000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-3505000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2019-03-28","accession":"0001437749-19-005857","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"averageCommonEquity":{"value":15882000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":16930000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":16930000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-03-28","accession":"0001437749-19-005857","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2017-12-31","filed":"2019-03-28","accession":"0001437749-19-005857","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"closingCommonEquity":{"value":14834000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":14834000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-31","filed":"2019-03-28","accession":"0001437749-19-005857","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2018-12-31","filed":"2019-03-28","accession":"0001437749-19-005857","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]}}}}; fcfMargin: -0.18074548988848343; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -12.614146871421442

Calculation inputs: {"original":{"fcfTotal":{"value":-11096000,"capex":{"accession":"0001437749-19-005857","end":"2017-12-31","filed":"2019-03-28","form":"10-K","start":"2017-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-19-005857","end":"2017-12-31","filed":"2019-03-28","form":"10-K","start":"2017-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":82294000,"tag":"Revenues","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2018-03-20","accession":"0001437749-18-005023","form":"10-K"},"netIncome":{"value":-10822000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2019-03-28","accession":"0001437749-19-005857","form":"10-K"},"operatingIncome":{"value":-12146000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2019-03-28","accession":"0001437749-19-005857","form":"10-K"},"openingAssets":{"value":62637000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-03-20","accession":"0001437749-18-005023","form":"10-K"},"openingCurrentLiabilities":{"value":17722000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-03-20","accession":"0001437749-18-005023","form":"10-K"},"openingCapitalEmployed":{"value":44915000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":26098000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-03-20","accession":"0001437749-18-005023","form":"10-K"},"openingTotalEquity":{"value":26098000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":36539000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-03-20","accession":"0001437749-18-005023","form":"10-K"},"openingCash":{"value":16770000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-31","filed":"2019-03-28","accession":"0001437749-19-005857","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":57155000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-03-28","accession":"0001437749-19-005857","form":"10-K"},"closingCurrentLiabilities":{"value":21624000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-03-28","accession":"0001437749-19-005857","form":"10-K"},"closingCapitalEmployed":{"value":35531000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":16930000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-03-28","accession":"0001437749-19-005857","form":"10-K"},"closingTotalEquity":{"value":16930000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":40225000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-03-28","accession":"0001437749-19-005857","form":"10-K"},"closingCash":{"value":8144000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-31","filed":"2020-03-19","accession":"0001437749-20-005641","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-10822000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2019-03-28","accession":"0001437749-19-005857","form":"10-K"},"incomeTaxExpense":{"value":-618000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2019-03-28","accession":"0001437749-19-005857","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":40223000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":-11096000,"capex":{"accession":"0001437749-19-005857","end":"2017-12-31","filed":"2019-03-28","form":"10-K","start":"2017-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-19-005857","end":"2017-12-31","filed":"2019-03-28","form":"10-K","start":"2017-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":82294000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2019-03-28","accession":"0001437749-19-005857","form":"10-K"}},"roe":{"commonNetIncome":{"value":-10822000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2018-03-20","accession":"0001437749-18-005023","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"averageCommonEquity":{"value":21514000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":26098000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":26098000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-03-20","accession":"0001437749-18-005023","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2016-12-31","filed":"2018-03-20","accession":"0001437749-18-005023","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"closingCommonEquity":{"value":16930000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":16930000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-31","filed":"2018-03-20","accession":"0001437749-18-005023","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2017-12-31","filed":"2018-03-20","accession":"0001437749-18-005023","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]}}}}; fcfMargin: -13.483364522322406; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -30.196653655868534

Calculation inputs: {"original":{"fcfTotal":{"value":-21067000,"capex":{"accession":"0001437749-18-005023","end":"2016-12-31","filed":"2018-03-20","form":"10-K","start":"2016-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-18-005023","end":"2016-12-31","filed":"2018-03-20","form":"10-K","start":"2016-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":91797000,"tag":"Revenues","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2018-03-20","accession":"0001437749-18-005023","form":"10-K"},"netIncome":{"value":6043000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2018-03-20","accession":"0001437749-18-005023","form":"10-K"},"operatingIncome":{"value":-22758000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2018-03-20","accession":"0001437749-18-005023","form":"10-K"},"openingAssets":{"value":66892000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-03-28","accession":"0001437749-17-005382","form":"10-K"},"openingCurrentLiabilities":{"value":26818000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-03-28","accession":"0001437749-17-005382","form":"10-K"},"openingCapitalEmployed":{"value":40074000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":19712000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-03-28","accession":"0001437749-17-005382","form":"10-K"},"openingTotalEquity":{"value":19712000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":47180000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-03-28","accession":"0001437749-17-005382","form":"10-K"},"openingCash":{"value":1349000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-31","filed":"2018-03-20","accession":"0001437749-18-005023","form":"10-K"},"openingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":62637000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-03-20","accession":"0001437749-18-005023","form":"10-K"},"closingCurrentLiabilities":{"value":17722000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-03-20","accession":"0001437749-18-005023","form":"10-K"},"closingCapitalEmployed":{"value":44915000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":26098000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-03-20","accession":"0001437749-18-005023","form":"10-K"},"closingTotalEquity":{"value":26098000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":36539000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-03-20","accession":"0001437749-18-005023","form":"10-K"},"closingCash":{"value":16770000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-31","filed":"2019-03-28","accession":"0001437749-19-005857","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":5859000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2018-03-20","accession":"0001437749-18-005023","form":"10-K"},"incomeTaxExpense":{"value":301000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2018-03-20","accession":"0001437749-18-005023","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":42494500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":5859000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2017-03-28","accession":"0001437749-17-005382","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"averageCommonEquity":{"value":22905000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":19712000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":19712000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-03-28","accession":"0001437749-17-005382","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2015-12-31","filed":"2017-03-28","accession":"0001437749-17-005382","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"closingCommonEquity":{"value":26098000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":26098000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-31","filed":"2017-03-28","accession":"0001437749-17-005382","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2016-12-31","filed":"2017-03-28","accession":"0001437749-17-005382","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]}}}}; fcfMargin: -22.949551728269988; cashConversion: -348.61823597550887; roce: -53.555165962653994

Calculation inputs: {"original":{"fcfTotal":{"value":-15272000,"capex":{"accession":"0001437749-17-005382","end":"2015-12-31","filed":"2017-03-28","form":"10-K","start":"2015-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-17-005382","end":"2015-12-31","filed":"2017-03-28","form":"10-K","start":"2015-01-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":145323000,"tag":"Revenues","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2017-03-28","accession":"0001437749-17-005382","form":"10-K"},"netIncome":{"value":-27216000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2017-03-28","accession":"0001437749-17-005382","form":"10-K"},"operatingIncome":{"value":-29644000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2017-03-28","accession":"0001437749-17-005382","form":"10-K"},"openingAssets":{"value":129681000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-03-30","accession":"0001437749-16-028628","form":"10-K"},"openingCurrentLiabilities":{"value":74802000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-03-30","accession":"0001437749-16-028628","form":"10-K"},"openingCapitalEmployed":{"value":54879000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":46888000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-03-30","accession":"0001437749-16-028628","form":"10-K"},"openingTotalEquity":{"value":46888000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":82793000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-03-30","accession":"0001437749-16-028628","form":"10-K"},"openingCash":{"value":7003000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-12-31","filed":"2017-03-28","accession":"0001437749-17-005382","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 2014-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":66892000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-03-28","accession":"0001437749-17-005382","form":"10-K"},"closingCurrentLiabilities":{"value":26818000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-03-28","accession":"0001437749-17-005382","form":"10-K"},"closingCapitalEmployed":{"value":40074000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":19712000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-03-28","accession":"0001437749-17-005382","form":"10-K"},"closingTotalEquity":{"value":19712000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":47180000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-03-28","accession":"0001437749-17-005382","form":"10-K"},"closingCash":{"value":1349000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-31","filed":"2018-03-20","accession":"0001437749-18-005023","form":"10-K"},"closingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-27216000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2017-03-28","accession":"0001437749-17-005382","form":"10-K"},"incomeTaxExpense":{"value":1992000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2017-03-28","accession":"0001437749-17-005382","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":47476500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-27216000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2016-03-30","accession":"0001437749-16-028628","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"averageCommonEquity":{"value":33300000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":46888000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":46888000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-03-30","accession":"0001437749-16-028628","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2014-12-31","filed":"2016-03-30","accession":"0001437749-16-028628","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"closingCommonEquity":{"value":19712000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":19712000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-12-31","filed":"2016-03-30","accession":"0001437749-16-028628","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2015-12-31","filed":"2016-03-30","accession":"0001437749-16-028628","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]}}}}; fcfMargin: -10.509004080565362; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -62.43931208071361

Calculation inputs: {"original":{"fcfTotal":{"value":-2214000,"capex":{"accession":"0001437749-16-028628","end":"2014-12-31","filed":"2016-03-30","form":"10-K","start":"2014-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-16-028628","end":"2014-12-31","filed":"2016-03-30","form":"10-K","start":"2014-01-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":354776000,"tag":"Revenues","unit":"USD","start":"2014-01-01","end":"2014-12-31","filed":"2016-03-30","accession":"0001437749-16-028628","form":"10-K"},"netIncome":{"value":-1184000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-01-01","end":"2014-12-31","filed":"2016-03-30","accession":"0001437749-16-028628","form":"10-K"},"operatingIncome":{"value":2720000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-01-01","end":"2014-12-31","filed":"2016-03-30","accession":"0001437749-16-028628","form":"10-K"},"openingAssets":{"value":146283000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-03-31","accession":"0001437749-15-006400","form":"10-K"},"openingCurrentLiabilities":{"value":60490000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-03-31","accession":"0001437749-15-006400","form":"10-K"},"openingCapitalEmployed":{"value":85793000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":56252000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-03-31","accession":"0001437749-15-006400","form":"10-K"},"openingTotalEquity":{"value":56252000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":90031000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-03-31","accession":"0001437749-15-006400","form":"10-K"},"openingCash":{"value":18674000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-31","filed":"2016-03-30","accession":"0001437749-16-028628","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":129681000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-03-30","accession":"0001437749-16-028628","form":"10-K"},"closingCurrentLiabilities":{"value":74802000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-03-30","accession":"0001437749-16-028628","form":"10-K"},"closingCapitalEmployed":{"value":54879000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":46888000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-03-30","accession":"0001437749-16-028628","form":"10-K"},"closingTotalEquity":{"value":46888000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":82793000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-03-30","accession":"0001437749-16-028628","form":"10-K"},"closingCash":{"value":7003000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-12-31","filed":"2017-03-28","accession":"0001437749-17-005382","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 2014-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-1237000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-01-01","end":"2014-12-31","filed":"2016-03-30","accession":"0001437749-16-028628","form":"10-K"},"incomeTaxExpense":{"value":4569000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-01-01","end":"2014-12-31","filed":"2016-03-30","accession":"0001437749-16-028628","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":70336000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-1237000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-01-01","end":"2014-12-31","filed":"2015-03-31","accession":"0001437749-15-006400","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"averageCommonEquity":{"value":51570000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":56252000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":56252000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-03-31","accession":"0001437749-15-006400","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2013-12-31","filed":"2015-03-31","accession":"0001437749-15-006400","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"closingCommonEquity":{"value":46888000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":46888000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-12-31","filed":"2015-03-31","accession":"0001437749-15-006400","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2014-12-31","filed":"2015-03-31","accession":"0001437749-15-006400","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]}}}}; fcfMargin: -0.624055742214806; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 3.867151956323931

Calculation inputs: {"original":{"fcfTotal":{"value":-5346000,"capex":{"accession":"0001437749-15-006400","end":"2013-12-31","filed":"2015-03-31","form":"10-K","start":"2013-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-15-006400","end":"2013-12-31","filed":"2015-03-31","form":"10-K","start":"2013-01-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":310714000,"tag":"Revenues","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2015-03-31","accession":"0001437749-15-006400","form":"10-K"},"netIncome":{"value":-9887000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2015-03-31","accession":"0001437749-15-006400","form":"10-K"},"operatingIncome":{"value":-10388000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2015-03-31","accession":"0001437749-15-006400","form":"10-K"},"openingAssets":{"value":160968000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-03-11","accession":"0001437749-14-003830","form":"10-K"},"openingCurrentLiabilities":{"value":58255000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-03-11","accession":"0001437749-14-003830","form":"10-K"},"openingCapitalEmployed":{"value":102713000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":62933000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-03-11","accession":"0001437749-14-003830","form":"10-K"},"openingTotalEquity":{"value":62933000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":98035000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-03-11","accession":"0001437749-14-003830","form":"10-K"},"openingCash":{"value":18664000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-31","filed":"2015-03-31","accession":"0001437749-15-006400","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":146283000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-03-31","accession":"0001437749-15-006400","form":"10-K"},"closingCurrentLiabilities":{"value":60490000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-03-31","accession":"0001437749-15-006400","form":"10-K"},"closingCapitalEmployed":{"value":85793000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":56252000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-03-31","accession":"0001437749-15-006400","form":"10-K"},"closingTotalEquity":{"value":56252000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":90031000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-03-31","accession":"0001437749-15-006400","form":"10-K"},"closingCash":{"value":18674000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-31","filed":"2016-03-30","accession":"0001437749-16-028628","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-9932000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2015-03-31","accession":"0001437749-15-006400","form":"10-K"},"incomeTaxExpense":{"value":-93000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2015-03-31","accession":"0001437749-15-006400","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":94253000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-9932000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2014-03-11","accession":"0001437749-14-003830","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"averageCommonEquity":{"value":59592500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":62933000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":62933000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-03-11","accession":"0001437749-14-003830","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2012-12-31","filed":"2014-03-11","accession":"0001437749-14-003830","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"closingCommonEquity":{"value":56252000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":56252000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-31","filed":"2014-03-11","accession":"0001437749-14-003830","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2013-12-31","filed":"2014-03-11","accession":"0001437749-14-003830","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000864240.json"},{"container":"original_companyfacts","file":"CIK0000864240.json","sha256":"11b1b654c50123c88cca6624d3b8b160d7263120be4d0ed9fa40d91cf4b2c142"}]}}}}; fcfMargin: -1.7205533062559137; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -11.021399849341664

Calculation inputs: {"original":{"fcfTotal":{"value":-12002000,"capex":{"accession":"0001437749-14-003830","end":"2012-12-31","filed":"2014-03-11","form":"10-K","start":"2012-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-14-003830","end":"2012-12-31","filed":"2014-03-11","form":"10-K","start":"2012-01-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":341604000,"tag":"Revenues","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2013-03-12","accession":"0001193125-13-102967","form":"10-K"},"netIncome":{"value":3047000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2014-03-11","accession":"0001437749-14-003830","form":"10-K"},"operatingIncome":{"value":9047000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2014-03-11","accession":"0001437749-14-003830","form":"10-K"},"openingAssets":{"value":175725000,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-03-12","accession":"0001193125-13-102967","form":"10-K"},"openingCurrentLiabilities":{"value":74872000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-03-12","accession":"0001193125-13-102967","form":"10-K"},"openingCapitalEmployed":{"value":100853000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":60468000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-03-12","accession":"0001193125-13-102967","form":"10-K"},"openingTotalEquity":{"value":60468000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":115257000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-03-12","accession":"0001193125-13-102967","form":"10-K"},"openingCash":{"value":18173000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-31","filed":"2014-03-11","accession":"0001437749-14-003830","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":160968000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-03-11","accession":"0001437749-14-003830","form":"10-K"},"closingCurrentLiabilities":{"value":58255000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-03-11","accession":"0001437749-14-003830","form":"10-K"},"closingCapitalEmployed":{"value":102713000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":62933000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-03-11","accession":"0001437749-14-003830","form":"10-K"},"closingTotalEquity":{"value":62933000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":98035000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-03-11","accession":"0001437749-14-003830","form":"10-K"},"closingCash":{"value":18664000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-31","filed":"2015-03-31","accession":"0001437749-15-006400","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":2554000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2014-03-11","accession":"0001437749-14-003830","form":"10-K"},"incomeTaxExpense":{"value":2248000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2014-03-11","accession":"0001437749-14-003830","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":101783000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":-12002000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2013-03-12","accession":"0001193125-13-102967","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2013-03-12","accession":"0001193125-13-102967","form":"10-K"}},"revenue":{"value":341604000,"tag":"Revenues","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2013-03-12","accession":"0001193125-13-102967","form":"10-K"}}}}; fcfMargin: -3.513424901347759; cashConversion: -393.8956350508697; roce: 8.888517728893824

Calculation inputs: {"original":{"fcfTotal":{"value":10144000,"capex":{"accession":"0001193125-13-102967","end":"2011-12-31","filed":"2013-03-12","form":"10-K","start":"2011-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-12-111947","end":"2011-12-31","filed":"2012-03-13","form":"10-K","start":"2011-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":335625000,"tag":"Revenues","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2013-03-12","accession":"0001193125-13-102967","form":"10-K"},"netIncome":{"value":7907000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2013-03-12","accession":"0001193125-13-102967","form":"10-K"},"operatingIncome":{"value":6184000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2013-03-12","accession":"0001193125-13-102967","form":"10-K"},"openingAssets":{"value":179692000,"tag":"Assets","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-03-13","accession":"0001193125-12-111947","form":"10-K"},"openingCurrentLiabilities":{"value":64251000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-03-13","accession":"0001193125-12-111947","form":"10-K"},"openingCapitalEmployed":{"value":115441000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":59798000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-03-13","accession":"0001193125-12-111947","form":"10-K"},"openingTotalEquity":{"value":59798000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":119894000,"tag":"Liabilities","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-03-13","accession":"0001193125-12-111947","form":"10-K"},"openingCash":{"value":16592000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-12-31","filed":"2013-03-12","accession":"0001193125-13-102967","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":175725000,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-03-12","accession":"0001193125-13-102967","form":"10-K"},"closingCurrentLiabilities":{"value":74872000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-03-12","accession":"0001193125-13-102967","form":"10-K"},"closingCapitalEmployed":{"value":100853000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":60468000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-03-12","accession":"0001193125-13-102967","form":"10-K"},"closingTotalEquity":{"value":60468000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":115257000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-03-12","accession":"0001193125-13-102967","form":"10-K"},"closingCash":{"value":18173000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-31","filed":"2014-03-11","accession":"0001437749-14-003830","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":7508000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2013-03-12","accession":"0001193125-13-102967","form":"10-K"},"incomeTaxExpense":{"value":2621000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2012-03-13","accession":"0001193125-12-111947","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":108147000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":10144000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2012-03-13","accession":"0001193125-12-111947","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2012-03-13","accession":"0001193125-12-111947","form":"10-K"}},"revenue":{"value":335625000,"tag":"Revenues","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2012-03-13","accession":"0001193125-12-111947","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":10144000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2012-03-13","accession":"0001193125-12-111947","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2012-03-13","accession":"0001193125-12-111947","form":"10-K"}},"netIncome":{"value":7907000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2012-03-13","accession":"0001193125-12-111947","form":"10-K"}}}}; fcfMargin: 3.022420856610801; cashConversion: 128.29138737827242; roce: 5.718142898092411

Calculation inputs: {"original":{"fcfTotal":{"value":-508000,"capex":{"accession":"0001193125-12-111947","end":"2010-12-31","filed":"2012-03-13","form":"10-K","start":"2010-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-12-111947","end":"2010-12-31","filed":"2012-03-13","form":"10-K","start":"2010-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":266654000,"tag":"Revenues","unit":"USD","start":"2010-01-01","end":"2010-12-31","filed":"2012-03-13","accession":"0001193125-12-111947","form":"10-K"},"netIncome":{"value":-10204000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-01-01","end":"2010-12-31","filed":"2012-03-13","accession":"0001193125-12-111947","form":"10-K"},"operatingIncome":{"value":-7413000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-01-01","end":"2010-12-31","filed":"2012-03-13","accession":"0001193125-12-111947","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 2009-12-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":15608000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-12-31","filed":"2012-03-13","accession":"0001193125-12-111947","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 2009-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":179692000,"tag":"Assets","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-03-13","accession":"0001193125-12-111947","form":"10-K"},"closingCurrentLiabilities":{"value":64251000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-03-13","accession":"0001193125-12-111947","form":"10-K"},"closingCapitalEmployed":{"value":115441000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":59798000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-03-13","accession":"0001193125-12-111947","form":"10-K"},"closingTotalEquity":{"value":59798000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":119894000,"tag":"Liabilities","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-03-13","accession":"0001193125-12-111947","form":"10-K"},"closingCash":{"value":16592000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-12-31","filed":"2013-03-12","accession":"0001193125-13-102967","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 2010-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-10204000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-01-01","end":"2010-12-31","filed":"2012-03-13","accession":"0001193125-12-111947","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1004000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-01-01","end":"2010-12-31","filed":"2012-03-13","accession":"0001193125-12-111947","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.19050904917983605; 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 2009-12-31

revenue: 119887000; operatingIncome: -6606000; netIncome: -6338000

revenue: 140180000; operatingIncome: 2927000; netIncome: -1680000

revenue: 136223000; operatingIncome: 969000; netIncome: -1596000

revenue: 110121000; operatingIncome: 364000; netIncome: -2494000

revenue: 97434000; operatingIncome: 1910000; netIncome: 2923000

revenue: 82346000; operatingIncome: 90000; netIncome: 1668000

revenue: 87891000; operatingIncome: -4306000; netIncome: -3949000

revenue: 87969000; operatingIncome: -4296000; netIncome: -3505000

revenue: 82294000; operatingIncome: -12146000; netIncome: -10822000

revenue: 91797000; operatingIncome: -22758000; netIncome: 6043000

revenue: 145323000; operatingIncome: -29644000; netIncome: -27216000

revenue: 354776000; operatingIncome: 2720000; netIncome: -1184000

revenue: 310714000; operatingIncome: -10388000; netIncome: -9887000

revenue: 341604000; operatingIncome: 9047000; netIncome: 3047000

revenue: 335625000; operatingIncome: 6184000; netIncome: 7907000

revenue: 266654000; operatingIncome: -7413000; netIncome: -10204000