Vital Farms, Inc. (VITL)

revenue: 759444000; averageDilutedShares: 46019607; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 44797125

revenue: 606307000; averageDilutedShares: 45127128; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 44042355

revenue: 471857000; averageDilutedShares: 43312836; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 41684649

revenue: 362050000; averageDilutedShares: 43469586; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 40746990

revenue: 260901000; averageDilutedShares: 43321733; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 40493969

revenue: 214280000; averageDilutedShares: 32914653; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 39440040

revenue: 140733000; averageDilutedShares: 36071015; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 25934980

revenue: 106713000; averageDilutedShares: 35258594; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

Calculation inputs: {"original":{"fcfTotal":{"value":-48235000,"capex":{"accession":"0001193125-26-073423","end":"2025-12-28","filed":"2026-02-26","form":"10-K","start":"2024-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-073423","end":"2025-12-28","filed":"2026-02-26","form":"10-K","start":"2024-12-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":759444000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"netIncome":{"value":66282000,"tag":"ProfitLoss","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"operatingIncome":{"value":88373000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"openingAssets":{"value":359332000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"openingCurrentLiabilities":{"value":78529000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"openingCapitalEmployed":{"value":280803000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":269302000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"openingTotalEquity":{"value":269302000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"openingCash":{"value":150601000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-12-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-12-29","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"openingCommonEquity":{"value":269302000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":518738000,"tag":"Assets","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"closingCurrentLiabilities":{"value":121578000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"closingCapitalEmployed":{"value":397160000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":351260000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"closingTotalEquity":{"value":351260000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"closingCash":{"value":48831000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-12-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-12-28","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"closingCommonEquity":{"value":351260000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":66282000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":24982000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"pretaxIncome":{"value":91264000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"effectiveTaxRate":{"value":0.27373334502103785,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":64182363.10045582,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":338981500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":310281000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -6.351357045417437; cashConversion: -72.77239672912707; roce: 26.070154270955793

Calculation inputs: {"original":{"fcfTotal":{"value":36178000,"capex":{"accession":"0001193125-26-073423","end":"2024-12-29","filed":"2026-02-26","form":"10-K","start":"2024-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-073423","end":"2024-12-29","filed":"2026-02-26","form":"10-K","start":"2024-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":606307000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"netIncome":{"value":53388000,"tag":"ProfitLoss","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"operatingIncome":{"value":63552000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"openingAssets":{"value":275178000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-27","accession":"0000950170-25-028365","form":"10-K"},"openingCurrentLiabilities":{"value":65221000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-27","accession":"0000950170-25-028365","form":"10-K"},"openingCapitalEmployed":{"value":209957000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":192677000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"openingTotalEquity":{"value":192677000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-27","accession":"0000950170-25-028365","form":"10-K"},"openingCash":{"value":84149000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-27","accession":"0000950170-25-028365","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-12-31","filed":"2025-02-27","accession":"0000950170-25-028365","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":359332000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"closingCurrentLiabilities":{"value":78529000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"closingCapitalEmployed":{"value":280803000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":269302000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"closingTotalEquity":{"value":269302000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"closingCash":{"value":150601000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-12-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-12-29","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"closingCommonEquity":{"value":269302000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":53388000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":14150000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"pretaxIncome":{"value":67538000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"effectiveTaxRate":{"value":0.20951168231217981,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":50237113.565696344,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":245380000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.966944138860346; cashConversion: 67.76429160110887; roce: 25.899421305729888

Calculation inputs: {"original":{"fcfTotal":{"value":39368000,"capex":{"accession":"0001193125-26-073423","end":"2023-12-31","filed":"2026-02-26","form":"10-K","start":"2022-12-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-073423","end":"2023-12-31","filed":"2026-02-26","form":"10-K","start":"2022-12-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":471857000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"netIncome":{"value":25566000,"tag":"ProfitLoss","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"operatingIncome":{"value":33254000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"openingAssets":{"value":214666000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-03-07","accession":"0000950170-24-027602","form":"10-K"},"openingCurrentLiabilities":{"value":47652000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-03-07","accession":"0000950170-24-027602","form":"10-K"},"openingCapitalEmployed":{"value":167014000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":158332000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-25","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"openingTotalEquity":{"value":158332000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-03-07","accession":"0000950170-24-027602","form":"10-K"},"openingCash":{"value":12914000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-03-07","accession":"0000950170-24-027602","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-12-25"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-12-25","filed":"2024-03-07","accession":"0000950170-24-027602","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":275178000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-27","accession":"0000950170-25-028365","form":"10-K"},"closingCurrentLiabilities":{"value":65221000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-27","accession":"0000950170-25-028365","form":"10-K"},"closingCapitalEmployed":{"value":209957000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":192677000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"closingTotalEquity":{"value":192677000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-27","accession":"0000950170-25-028365","form":"10-K"},"closingCash":{"value":84149000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-27","accession":"0000950170-25-028365","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-12-31","filed":"2025-02-27","accession":"0000950170-25-028365","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":25566000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":6635000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"pretaxIncome":{"value":32201000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"effectiveTaxRate":{"value":0.20604950156827428,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":26402029.874848608,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":188485500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.343205674600568; cashConversion: 153.9857623406086; roce: 17.642736443917435

Calculation inputs: {"original":{"fcfTotal":{"value":-18566000,"capex":{"accession":"0000950170-25-028365","end":"2022-12-25","filed":"2025-02-27","form":"10-K","start":"2021-12-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-25-028365","end":"2022-12-25","filed":"2025-02-27","form":"10-K","start":"2021-12-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":362050000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2025-02-27","accession":"0000950170-25-028365","form":"10-K"},"netIncome":{"value":1230000,"tag":"ProfitLoss","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2025-02-27","accession":"0000950170-25-028365","form":"10-K"},"operatingIncome":{"value":2104000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2025-02-27","accession":"0000950170-25-028365","form":"10-K"},"openingAssets":{"value":189942000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-26","filed":"2023-03-09","accession":"0000950170-23-006950","form":"10-K"},"openingCurrentLiabilities":{"value":37990000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-26","filed":"2023-03-09","accession":"0000950170-23-006950","form":"10-K"},"openingCapitalEmployed":{"value":151952000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":151585000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-26","filed":"2025-02-27","accession":"0000950170-25-028365","form":"10-K"},"openingTotalEquity":{"value":151585000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-26","filed":"2023-03-09","accession":"0000950170-23-006950","form":"10-K"},"openingCash":{"value":30966000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-26","filed":"2023-03-09","accession":"0000950170-23-006950","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-12-26"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-12-26","filed":"2022-03-10","accession":"0001564590-22-009480","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":214666000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-03-07","accession":"0000950170-24-027602","form":"10-K"},"closingCurrentLiabilities":{"value":47652000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-03-07","accession":"0000950170-24-027602","form":"10-K"},"closingCapitalEmployed":{"value":167014000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":158332000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-25","filed":"2026-02-26","accession":"0001193125-26-073423","form":"10-K"},"closingTotalEquity":{"value":158332000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-03-07","accession":"0000950170-24-027602","form":"10-K"},"closingCash":{"value":12914000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-03-07","accession":"0000950170-24-027602","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-12-25"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-12-25","filed":"2024-03-07","accession":"0000950170-24-027602","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":1251000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2025-02-27","accession":"0000950170-25-028365","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1601000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2025-02-27","accession":"0000950170-25-028365","form":"10-K"},"pretaxIncome":{"value":2831000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2025-02-27","accession":"0000950170-25-028365","form":"10-K"},"effectiveTaxRate":{"value":0.5655245496291064,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":914136.3475803602,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":159483000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -5.128020991575749; cashConversion: -1509.4308943089432; roce: 1.3192628681426861

Calculation inputs: {"original":{"fcfTotal":{"value":971000,"capex":{"accession":"0000950170-24-027602","end":"2021-12-26","filed":"2024-03-07","form":"10-K","start":"2020-12-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-24-027602","end":"2021-12-26","filed":"2024-03-07","form":"10-K","start":"2020-12-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":260901000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2024-03-07","accession":"0000950170-24-027602","form":"10-K"},"netIncome":{"value":2382000,"tag":"ProfitLoss","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2024-03-07","accession":"0000950170-24-027602","form":"10-K"},"operatingIncome":{"value":52000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2024-03-07","accession":"0000950170-24-027602","form":"10-K"},"openingAssets":{"value":171374000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-27","filed":"2022-03-10","accession":"0001564590-22-009480","form":"10-K"},"openingCurrentLiabilities":{"value":25914000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-27","filed":"2022-03-10","accession":"0001564590-22-009480","form":"10-K"},"openingCapitalEmployed":{"value":145460000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":142210000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-27","filed":"2024-03-07","accession":"0000950170-24-027602","form":"10-K"},"openingTotalEquity":{"value":142210000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-27","filed":"2023-03-09","accession":"0000950170-23-006950","form":"10-K"},"openingCash":{"value":29544000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-27","filed":"2022-03-10","accession":"0001564590-22-009480","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-12-27"},"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":189942000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-26","filed":"2023-03-09","accession":"0000950170-23-006950","form":"10-K"},"closingCurrentLiabilities":{"value":37990000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-26","filed":"2023-03-09","accession":"0000950170-23-006950","form":"10-K"},"closingCapitalEmployed":{"value":151952000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":151585000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-26","filed":"2025-02-27","accession":"0000950170-25-028365","form":"10-K"},"closingTotalEquity":{"value":151585000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-26","filed":"2023-03-09","accession":"0000950170-23-006950","form":"10-K"},"closingCash":{"value":30966000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-26","filed":"2023-03-09","accession":"0000950170-23-006950","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-12-26"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-12-26","filed":"2022-03-10","accession":"0001564590-22-009480","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":2429000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2024-03-07","accession":"0000950170-24-027602","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-2028000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2024-03-07","accession":"0000950170-24-027602","form":"10-K"},"pretaxIncome":{"value":354000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2024-03-07","accession":"0000950170-24-027602","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":148706000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.3721718199623612; cashConversion: 40.76406381192275; roce: 0.034968326765564266

Calculation inputs: {"original":{"fcfTotal":{"value":1212000,"capex":{"accession":"0000950170-23-006950","end":"2020-12-27","filed":"2023-03-09","form":"10-K","start":"2019-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-23-006950","end":"2020-12-27","filed":"2023-03-09","form":"10-K","start":"2019-12-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":214280000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-12-30","end":"2020-12-27","filed":"2023-03-09","accession":"0000950170-23-006950","form":"10-K"},"netIncome":{"value":8884000,"tag":"ProfitLoss","unit":"USD","start":"2019-12-30","end":"2020-12-27","filed":"2023-03-09","accession":"0000950170-23-006950","form":"10-K"},"operatingIncome":{"value":12228000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-12-30","end":"2020-12-27","filed":"2023-03-09","accession":"0000950170-23-006950","form":"10-K"},"openingAssets":{"value":61948000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-29","filed":"2021-03-24","accession":"0001564590-21-014969","form":"10-K"},"openingCurrentLiabilities":{"value":24997000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-29","filed":"2021-03-24","accession":"0001564590-21-014969","form":"10-K"},"openingCapitalEmployed":{"value":36951000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":8559000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-29","filed":"2021-03-24","accession":"0001564590-21-014969","form":"10-K"},"openingTotalEquity":{"value":8638000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-29","filed":"2023-03-09","accession":"0000950170-23-006950","form":"10-K"},"openingCash":{"value":1274000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-29","filed":"2021-03-24","accession":"0001564590-21-014969","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 2019-12-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":171374000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-27","filed":"2022-03-10","accession":"0001564590-22-009480","form":"10-K"},"closingCurrentLiabilities":{"value":25914000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-27","filed":"2022-03-10","accession":"0001564590-22-009480","form":"10-K"},"closingCapitalEmployed":{"value":145460000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":142210000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-27","filed":"2024-03-07","accession":"0000950170-24-027602","form":"10-K"},"closingTotalEquity":{"value":142210000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-27","filed":"2023-03-09","accession":"0000950170-23-006950","form":"10-K"},"closingCash":{"value":29544000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-27","filed":"2022-03-10","accession":"0001564590-22-009480","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-12-27"},"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":8800000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-12-30","end":"2020-12-27","filed":"2023-03-09","accession":"0000950170-23-006950","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2770000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-12-30","end":"2020-12-27","filed":"2023-03-09","accession":"0000950170-23-006950","form":"10-K"},"pretaxIncome":{"value":11654000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-12-30","end":"2020-12-27","filed":"2023-03-09","accession":"0000950170-23-006950","form":"10-K"},"effectiveTaxRate":{"value":0.23768663119958813,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":9321567.873691436,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":91205500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.5656150830688819; cashConversion: 13.64250337685727; roce: 13.407086195459703

Calculation inputs: {"original":{"fcfTotal":{"value":-10151000,"capex":{"accession":"0001564590-22-009480","end":"2019-12-29","filed":"2022-03-10","form":"10-K","start":"2018-12-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-22-009480","end":"2019-12-29","filed":"2022-03-10","form":"10-K","start":"2018-12-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":140733000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-12-31","end":"2019-12-29","filed":"2022-03-10","accession":"0001564590-22-009480","form":"10-K"},"netIncome":{"value":3312000,"tag":"ProfitLoss","unit":"USD","start":"2018-12-31","end":"2019-12-29","filed":"2022-03-10","accession":"0001564590-22-009480","form":"10-K"},"operatingIncome":{"value":3350000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-12-31","end":"2019-12-29","filed":"2022-03-10","accession":"0001564590-22-009480","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 2018-12-30"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":4267000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-30","filed":"2021-03-24","accession":"0001564590-21-014969","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 2018-12-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":61948000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-29","filed":"2021-03-24","accession":"0001564590-21-014969","form":"10-K"},"closingCurrentLiabilities":{"value":24997000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-29","filed":"2021-03-24","accession":"0001564590-21-014969","form":"10-K"},"closingCapitalEmployed":{"value":36951000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":8559000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-29","filed":"2021-03-24","accession":"0001564590-21-014969","form":"10-K"},"closingTotalEquity":{"value":8638000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-29","filed":"2023-03-09","accession":"0000950170-23-006950","form":"10-K"},"closingCash":{"value":1274000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-29","filed":"2021-03-24","accession":"0001564590-21-014969","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 2019-12-29"},"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":2385000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-12-31","end":"2019-12-29","filed":"2022-03-10","accession":"0001564590-22-009480","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1106000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-12-31","end":"2019-12-29","filed":"2022-03-10","accession":"0001564590-22-009480","form":"10-K"},"pretaxIncome":{"value":4418000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-12-31","end":"2019-12-29","filed":"2022-03-10","accession":"0001564590-22-009480","form":"10-K"},"effectiveTaxRate":{"value":0.25033952014486194,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":2511362.6075147125,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -7.212949343792856; cashConversion: -306.49154589371983; 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 2018-12-30

Calculation inputs: {"original":{"fcfTotal":{"value":9484000,"capex":{"accession":"0001564590-21-014969","end":"2018-12-30","filed":"2021-03-24","form":"10-K","start":"2018-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-21-014969","end":"2018-12-30","filed":"2021-03-24","form":"10-K","start":"2018-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":106713000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-01-01","end":"2018-12-30","filed":"2021-03-24","accession":"0001564590-21-014969","form":"10-K"},"netIncome":{"value":5629000,"tag":"ProfitLoss","unit":"USD","start":"2018-01-01","end":"2018-12-30","filed":"2021-03-24","accession":"0001564590-21-014969","form":"10-K"},"operatingIncome":{"value":6767000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-01-01","end":"2018-12-30","filed":"2021-03-24","accession":"0001564590-21-014969","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 2017-12-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":-2002000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-31","filed":"2021-03-24","accession":"0001564590-21-014969","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 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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-12-30"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":4267000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-30","filed":"2021-03-24","accession":"0001564590-21-014969","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 2018-12-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":5797000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-01-01","end":"2018-12-30","filed":"2021-03-24","accession":"0001564590-21-014969","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":723000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-01-01","end":"2018-12-30","filed":"2021-03-24","accession":"0001564590-21-014969","form":"10-K"},"pretaxIncome":{"value":6352000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-01-01","end":"2018-12-30","filed":"2021-03-24","accession":"0001564590-21-014969","form":"10-K"},"effectiveTaxRate":{"value":0.11382241813602015,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":5996763.696473552,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.887389540168488; cashConversion: 168.48463314976016; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-12-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-12-30

revenue: 759444000; operatingIncome: 88373000; netIncome: 66282000

revenue: 606307000; operatingIncome: 63552000; netIncome: 53388000

revenue: 471857000; operatingIncome: 33254000; netIncome: 25566000

revenue: 362050000; operatingIncome: 2104000; netIncome: 1230000

revenue: 260901000; operatingIncome: 52000; netIncome: 2382000

revenue: 214280000; operatingIncome: 12228000; netIncome: 8884000

revenue: 140733000; operatingIncome: 3350000; netIncome: 3312000

revenue: 106713000; operatingIncome: 6767000; netIncome: 5629000