cbdMD, Inc. (YCBD)

revenue: 19190468; averageDilutedShares: 4022629; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 8917054

revenue: 19482167; averageDilutedShares: 539069; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 492383

revenue: 24155362; averageDilutedShares: 2022320; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 2960573

revenue: 35403224; averageDilutedShares: 1327784; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 1348125

revenue: 44480763; averageDilutedShares: 54938128; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 57783340

revenue: 41883734; averageDilutedShares: 45171674; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 52130870

revenue: 23651551; averageDilutedShares: 17887247; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 27720356

revenue: 459091; averageDilutedShares: 7749942; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 8123928

revenue: 4474953; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 5792261

revenue: 2031562; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3400834

Calculation inputs: {"original":{"fcfTotal":{"value":-1636547,"capex":{"accession":"0001437749-25-038435","end":"2025-09-30","filed":"2025-12-19","form":"10-K","start":"2024-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-25-038435","end":"2025-09-30","filed":"2025-12-19","form":"10-K","start":"2024-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":19190468,"tag":"Revenues","unit":"USD","start":"2024-10-01","end":"2025-09-30","filed":"2025-12-19","accession":"0001437749-25-038435","form":"10-K"},"netIncome":{"value":-2040902,"tag":"NetIncomeLoss","unit":"USD","start":"2024-10-01","end":"2025-09-30","filed":"2025-12-19","accession":"0001437749-25-038435","form":"10-K"},"operatingIncome":{"value":-2162590,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-10-01","end":"2025-09-30","filed":"2025-12-19","accession":"0001437749-25-038435","form":"10-K"},"openingAssets":{"value":10581457,"tag":"Assets","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-19","accession":"0001437749-25-038435","form":"10-K"},"openingCurrentLiabilities":{"value":8618040,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-19","accession":"0001437749-25-038435","form":"10-K"},"openingCapitalEmployed":{"value":1963417,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1963417,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-19","accession":"0001437749-25-038435","form":"10-K"},"openingTotalEquity":{"value":1963417,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":8618040,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-19","accession":"0001437749-25-038435","form":"10-K"},"openingCash":{"value":2452553,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-19","accession":"0001437749-25-038435","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 2024-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":5000000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-09-30","filed":"2025-12-19","accession":"0001437749-25-038435","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":10419950,"tag":"Assets","unit":"USD","start":null,"end":"2025-09-30","filed":"2025-12-19","accession":"0001437749-25-038435","form":"10-K"},"closingCurrentLiabilities":{"value":3193843,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-09-30","filed":"2025-12-19","accession":"0001437749-25-038435","form":"10-K"},"closingCapitalEmployed":{"value":7226107,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":7226107,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-09-30","filed":"2025-12-19","accession":"0001437749-25-038435","form":"10-K"},"closingTotalEquity":{"value":7226107,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":3193843,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-09-30","filed":"2025-12-19","accession":"0001437749-25-038435","form":"10-K"},"closingCash":{"value":2261242,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-09-30","filed":"2025-12-19","accession":"0001437749-25-038435","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 2025-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":1700000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-09-30","filed":"2025-12-19","accession":"0001437749-25-038435","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":-4375403,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-10-01","end":"2025-09-30","filed":"2025-12-19","accession":"0001437749-25-038435","form":"10-K"},"incomeTaxExpense":{"value":0,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-10-01","end":"2025-09-30","filed":"2025-12-19","accession":"0001437749-25-038435","form":"10-K"},"pretaxIncome":{"value":-2040902,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-10-01","end":"2025-09-30","filed":"2025-12-19","accession":"0001437749-25-038435","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":4594762,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -8.527916046653996; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -47.06642041524675

Calculation inputs: {"original":{"fcfTotal":{"value":-542807,"capex":{"accession":"0001437749-25-038435","end":"2024-09-30","filed":"2025-12-19","form":"10-K","start":"2023-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-25-038435","end":"2024-09-30","filed":"2025-12-19","form":"10-K","start":"2023-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":19482167,"tag":"Revenues","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2025-12-19","accession":"0001437749-25-038435","form":"10-K"},"netIncome":{"value":-3700126,"tag":"NetIncomeLoss","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2025-12-19","accession":"0001437749-25-038435","form":"10-K"},"operatingIncome":{"value":-3315410,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2025-12-19","accession":"0001437749-25-038435","form":"10-K"},"openingAssets":{"value":16195283,"tag":"Assets","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-18","accession":"0001437749-24-037840","form":"10-K"},"openingCurrentLiabilities":{"value":4670341,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-18","accession":"0001437749-24-037840","form":"10-K"},"openingCapitalEmployed":{"value":11524942,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":9031284,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-09-30","filed":"2025-12-19","accession":"0001437749-25-038435","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":7163999,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-18","accession":"0001437749-24-037840","form":"10-K"},"openingCash":{"value":1797860,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-18","accession":"0001437749-24-037840","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 2023-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":5000000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-09-30","filed":"2024-12-18","accession":"0001437749-24-037840","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":10581457,"tag":"Assets","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-19","accession":"0001437749-25-038435","form":"10-K"},"closingCurrentLiabilities":{"value":8618040,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-19","accession":"0001437749-25-038435","form":"10-K"},"closingCapitalEmployed":{"value":1963417,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1963417,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-19","accession":"0001437749-25-038435","form":"10-K"},"closingTotalEquity":{"value":1963417,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":8618040,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-19","accession":"0001437749-25-038435","form":"10-K"},"closingCash":{"value":2452553,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-12-19","accession":"0001437749-25-038435","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 2024-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":5000000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-09-30","filed":"2025-12-19","accession":"0001437749-25-038435","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":-7704127,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2025-12-19","accession":"0001437749-25-038435","form":"10-K"},"incomeTaxExpense":{"value":0,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2025-12-19","accession":"0001437749-25-038435","form":"10-K"},"pretaxIncome":{"value":-3700126,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2025-12-19","accession":"0001437749-25-038435","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":6744179.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -2.786173632532767; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -49.1595753048981

Calculation inputs: {"original":{"fcfTotal":{"value":-4599600,"capex":{"accession":"0001437749-24-037840","end":"2023-09-30","filed":"2024-12-18","form":"10-K","start":"2022-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-24-037840","end":"2023-09-30","filed":"2024-12-18","form":"10-K","start":"2022-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":24155362,"tag":"Revenues","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2024-12-18","accession":"0001437749-24-037840","form":"10-K"},"netIncome":{"value":-22938209,"tag":"NetIncomeLoss","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2024-12-18","accession":"0001437749-24-037840","form":"10-K"},"operatingIncome":{"value":-22487549,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2024-12-18","accession":"0001437749-24-037840","form":"10-K"},"openingAssets":{"value":40791909,"tag":"Assets","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-22","accession":"0001437749-23-035228","form":"10-K"},"openingCurrentLiabilities":{"value":5285612,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-22","accession":"0001437749-23-035228","form":"10-K"},"openingCapitalEmployed":{"value":35506297,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":31424431,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-09-30","filed":"2024-12-18","accession":"0001437749-24-037840","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":9367478,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-22","accession":"0001437749-23-035228","form":"10-K"},"openingCash":{"value":6720234,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-22","accession":"0001437749-23-035228","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 2022-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":500000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-09-30","filed":"2023-12-22","accession":"0001437749-23-035228","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":16195283,"tag":"Assets","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-18","accession":"0001437749-24-037840","form":"10-K"},"closingCurrentLiabilities":{"value":4670341,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-18","accession":"0001437749-24-037840","form":"10-K"},"closingCapitalEmployed":{"value":11524942,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":9031284,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-09-30","filed":"2025-12-19","accession":"0001437749-25-038435","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":7163999,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-18","accession":"0001437749-24-037840","form":"10-K"},"closingCash":{"value":1797860,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-12-18","accession":"0001437749-24-037840","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 2023-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":5000000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-09-30","filed":"2024-12-18","accession":"0001437749-24-037840","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":-26940209,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2024-12-18","accession":"0001437749-24-037840","form":"10-K"},"incomeTaxExpense":{"value":0,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2024-12-18","accession":"0001437749-24-037840","form":"10-K"},"pretaxIncome":{"value":-22938209,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2024-12-18","accession":"0001437749-24-037840","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":23515619.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -19.041734915833594; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -95.62813771501959

Calculation inputs: {"original":{"fcfTotal":{"value":-15655830,"capex":{"accession":"0001437749-23-035228","end":"2022-09-30","filed":"2023-12-22","form":"10-K","start":"2021-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-23-035228","end":"2022-09-30","filed":"2023-12-22","form":"10-K","start":"2021-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":35403224,"tag":"Revenues","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2023-12-22","accession":"0001437749-23-035228","form":"10-K"},"netIncome":{"value":-70083693,"tag":"NetIncomeLoss","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2023-12-22","accession":"0001437749-23-035228","form":"10-K"},"operatingIncome":{"value":-78266515,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2023-12-22","accession":"0001437749-23-035228","form":"10-K"},"openingAssets":{"value":124883376,"tag":"Assets","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-15","accession":"0001437749-22-029136","form":"10-K"},"openingCurrentLiabilities":{"value":6917146,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-15","accession":"0001437749-22-029136","form":"10-K"},"openingCapitalEmployed":{"value":117966230,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":103142187,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-09-30","filed":"2023-12-22","accession":"0001437749-23-035228","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":21741189,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-15","accession":"0001437749-22-029136","form":"10-K"},"openingCash":{"value":26411424,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-15","accession":"0001437749-22-029136","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 2021-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":500000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-09-30","filed":"2022-12-15","accession":"0001437749-22-029136","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":40791909,"tag":"Assets","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-22","accession":"0001437749-23-035228","form":"10-K"},"closingCurrentLiabilities":{"value":5285612,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-22","accession":"0001437749-23-035228","form":"10-K"},"closingCapitalEmployed":{"value":35506297,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":31424431,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-09-30","filed":"2024-12-18","accession":"0001437749-24-037840","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":9367478,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-22","accession":"0001437749-23-035228","form":"10-K"},"closingCash":{"value":6720234,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-22","accession":"0001437749-23-035228","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 2022-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":500000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-09-30","filed":"2023-12-22","accession":"0001437749-23-035228","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":-74085698,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2023-12-22","accession":"0001437749-23-035228","form":"10-K"},"incomeTaxExpense":{"value":0,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2023-12-22","accession":"0001437749-23-035228","form":"10-K"},"pretaxIncome":{"value":-70083693,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2023-12-22","accession":"0001437749-23-035228","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":76736263.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -44.221481071893336; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -101.9941699402656

Calculation inputs: {"original":{"fcfTotal":{"value":-14435446,"capex":{"accession":"0001437749-22-029136","end":"2021-09-30","filed":"2022-12-15","form":"10-K","start":"2020-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-22-029136","end":"2021-09-30","filed":"2022-12-15","form":"10-K","start":"2020-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":44480763,"tag":"Revenues","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2022-12-15","accession":"0001437749-22-029136","form":"10-K"},"netIncome":{"value":-23394889,"tag":"NetIncomeLoss","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2022-12-15","accession":"0001437749-22-029136","form":"10-K"},"operatingIncome":{"value":-19615990,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2022-12-15","accession":"0001437749-22-029136","form":"10-K"},"openingAssets":{"value":110842801,"tag":"Assets","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-12-17","accession":"0001654954-21-013292","form":"10-K"},"openingCurrentLiabilities":{"value":7689078,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-12-17","accession":"0001654954-21-013292","form":"10-K"},"openingCapitalEmployed":{"value":103153723,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":79182048,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-09-30","filed":"2022-12-15","accession":"0001437749-22-029136","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":31660753,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-12-17","accession":"0001654954-21-013292","form":"10-K"},"openingCash":{"value":14824644,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-12-17","accession":"0001654954-21-013292","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 2020-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":500000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-09-30","filed":"2021-12-17","accession":"0001654954-21-013292","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":124883376,"tag":"Assets","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-15","accession":"0001437749-22-029136","form":"10-K"},"closingCurrentLiabilities":{"value":6917146,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-15","accession":"0001437749-22-029136","form":"10-K"},"closingCapitalEmployed":{"value":117966230,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":103142187,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-09-30","filed":"2023-12-22","accession":"0001437749-23-035228","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":21741189,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-15","accession":"0001437749-22-029136","form":"10-K"},"closingCash":{"value":26411424,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-15","accession":"0001437749-22-029136","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 2021-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":500000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-09-30","filed":"2022-12-15","accession":"0001437749-22-029136","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":-25949498,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2022-12-15","accession":"0001437749-22-029136","form":"10-K"},"incomeTaxExpense":{"value":-895000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2022-12-15","accession":"0001437749-22-029136","form":"10-K"},"pretaxIncome":{"value":-24289889,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2022-12-15","accession":"0001437749-22-029136","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":110559976.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -32.453233772091544; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -17.742397041844523

Calculation inputs: {"original":{"fcfTotal":{"value":-11984430,"capex":{"accession":"0001654954-21-013292","end":"2020-09-30","filed":"2021-12-17","form":"10-K","start":"2019-10-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001654954-21-013292","end":"2020-09-30","filed":"2021-12-17","form":"10-K","start":"2019-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":41883734,"tag":"Revenues","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2021-12-17","accession":"0001654954-21-013292","form":"10-K"},"netIncome":{"value":12602273,"tag":"NetIncomeLoss","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2021-12-17","accession":"0001654954-21-013292","form":"10-K"},"operatingIncome":{"value":-17581855,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2021-12-17","accession":"0001654954-21-013292","form":"10-K"},"openingAssets":{"value":94518122,"tag":"Assets","unit":"USD","start":null,"end":"2019-09-30","filed":"2020-12-22","accession":"0001654954-20-013835","form":"10-K"},"openingCurrentLiabilities":{"value":3709878,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-09-30","filed":"2020-12-22","accession":"0001654954-20-013835","form":"10-K"},"openingCapitalEmployed":{"value":90808244,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":37603984,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-09-30","filed":"2021-12-17","accession":"0001654954-21-013292","form":"10-K"},"openingTotalEquity":{"value":37603984,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-09-30","filed":"2019-12-18","accession":"0001654954-19-014052","form":"10-K"},"openingCash":{"value":4689966,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-09-30","filed":"2021-12-17","accession":"0001654954-21-013292","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 2019-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-09-30","filed":"2020-12-22","accession":"0001654954-20-013835","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":110842801,"tag":"Assets","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-12-17","accession":"0001654954-21-013292","form":"10-K"},"closingCurrentLiabilities":{"value":7689078,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-12-17","accession":"0001654954-21-013292","form":"10-K"},"closingCapitalEmployed":{"value":103153723,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":79182048,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-09-30","filed":"2022-12-15","accession":"0001437749-22-029136","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":31660753,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-12-17","accession":"0001654954-21-013292","form":"10-K"},"closingCash":{"value":14824644,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-12-17","accession":"0001654954-21-013292","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 2020-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":500000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-09-30","filed":"2021-12-17","accession":"0001654954-21-013292","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":12235423,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2021-12-17","accession":"0001654954-21-013292","form":"10-K"},"incomeTaxExpense":{"value":1345300,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2021-12-17","accession":"0001654954-21-013292","form":"10-K"},"pretaxIncome":{"value":11305956,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2021-12-17","accession":"0001654954-21-013292","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":96980983.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -28.613566307149213; cashConversion: -95.0973685461345; roce: -18.129177871247304

Calculation inputs: {"original":{"fcfTotal":{"value":-16576085,"capex":{"accession":"0001654954-20-013835","end":"2019-09-30","filed":"2020-12-22","form":"10-K","start":"2018-10-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001654954-20-013835","end":"2019-09-30","filed":"2020-12-22","form":"10-K","start":"2018-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":23651551,"tag":"Revenues","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2020-12-22","accession":"0001654954-20-013835","form":"10-K"},"netIncome":{"value":-51357549,"tag":"NetIncomeLoss","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2020-12-22","accession":"0001654954-20-013835","form":"10-K"},"operatingIncome":{"value":-14796891,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2020-12-22","accession":"0001654954-20-013835","form":"10-K"},"openingAssets":{"value":15017612,"tag":"Assets","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-12-18","accession":"0001654954-19-014052","form":"10-K"},"openingCurrentLiabilities":{"value":969955,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-12-18","accession":"0001654954-19-014052","form":"10-K"},"openingCapitalEmployed":{"value":14047657,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":14019155,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-09-30","filed":"2020-12-22","accession":"0001654954-20-013835","form":"10-K"},"openingTotalEquity":{"value":14019155,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-12-18","accession":"0001654954-19-014052","form":"10-K"},"openingCash":{"value":4282553,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-09-30","filed":"2020-12-22","accession":"0001654954-20-013835","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 2018-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-09-30","filed":"2019-12-18","accession":"0001654954-19-014052","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":94518122,"tag":"Assets","unit":"USD","start":null,"end":"2019-09-30","filed":"2020-12-22","accession":"0001654954-20-013835","form":"10-K"},"closingCurrentLiabilities":{"value":3709878,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-09-30","filed":"2020-12-22","accession":"0001654954-20-013835","form":"10-K"},"closingCapitalEmployed":{"value":90808244,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":37603984,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-09-30","filed":"2021-12-17","accession":"0001654954-21-013292","form":"10-K"},"closingTotalEquity":{"value":37603984,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-09-30","filed":"2019-12-18","accession":"0001654954-19-014052","form":"10-K"},"closingCash":{"value":4689966,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-09-30","filed":"2021-12-17","accession":"0001654954-21-013292","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 2019-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-09-30","filed":"2020-12-22","accession":"0001654954-20-013835","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":-50428226,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2020-12-22","accession":"0001654954-20-013835","form":"10-K"},"incomeTaxExpense":{"value":-2359000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2020-12-22","accession":"0001654954-20-013835","form":"10-K"},"pretaxIncome":{"value":-47788776,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2020-12-22","accession":"0001654954-20-013835","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":52427950.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -70.08455809092604; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -28.22328711857619

Calculation inputs: {"original":{"fcfTotal":{"value":-5596654,"capex":{"accession":"0001654954-19-014052","end":"2018-09-30","filed":"2019-12-18","form":"10-K","start":"2017-10-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001654954-19-014052","end":"2018-09-30","filed":"2019-12-18","form":"10-K","start":"2017-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":459091,"tag":"Revenues","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2019-12-18","accession":"0001654954-19-014052","form":"10-K"},"netIncome":{"value":62834,"tag":"ProfitLoss","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2018-12-12","accession":"0001654954-18-013865","form":"10-K"},"operatingIncome":{"value":-1797068,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2019-12-18","accession":"0001654954-19-014052","form":"10-K"},"openingAssets":{"value":7069439,"tag":"Assets","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-12","accession":"0001654954-18-013865","form":"10-K"},"openingCurrentLiabilities":{"value":1523525,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-12","accession":"0001654954-18-013865","form":"10-K"},"openingCapitalEmployed":{"value":5545914,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":4211851,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-12","accession":"0001654954-18-013865","form":"10-K"},"openingTotalEquity":{"value":5148914,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-09-30","filed":"2019-12-18","accession":"0001654954-19-014052","form":"10-K"},"openingCash":{"value":284246,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-09-30","filed":"2019-12-18","accession":"0001654954-19-014052","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 2017-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-09-30","filed":"2018-12-12","accession":"0001654954-18-013865","form":"10-K"},"openingCommonEquity":{"value":4211851,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":15017612,"tag":"Assets","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-12-18","accession":"0001654954-19-014052","form":"10-K"},"closingCurrentLiabilities":{"value":969955,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-12-18","accession":"0001654954-19-014052","form":"10-K"},"closingCapitalEmployed":{"value":14047657,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":14019155,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-09-30","filed":"2020-12-22","accession":"0001654954-20-013835","form":"10-K"},"closingTotalEquity":{"value":14019155,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-12-18","accession":"0001654954-19-014052","form":"10-K"},"closingCash":{"value":4282553,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-09-30","filed":"2020-12-22","accession":"0001654954-20-013835","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 2018-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-09-30","filed":"2019-12-18","accession":"0001654954-19-014052","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":-412075,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2019-12-18","accession":"0001654954-19-014052","form":"10-K"},"incomeTaxExpense":{"value":0,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2019-12-18","accession":"0001654954-19-014052","form":"10-K"},"pretaxIncome":{"value":-1797068,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2019-12-18","accession":"0001654954-19-014052","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":9796785.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"cashConversion":{"fcfTotal":{"value":-5596654,"capex":{"accession":"0001654954-19-014052","end":"2018-09-30","filed":"2019-12-18","form":"10-K","start":"2017-10-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001654954-19-014052","end":"2018-09-30","filed":"2019-12-18","form":"10-K","start":"2017-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"netIncome":{"value":62834,"tag":"NetIncomeLoss","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2019-12-18","accession":"0001654954-19-014052","form":"10-K"}}}}; fcfMargin: -1219.072907114276; cashConversion: -8907.047140083394; roce: -18.34344540870064

Calculation inputs: {"original":{"fcfTotal":{"value":-2337808,"capex":{"accession":"0001654954-18-013865","end":"2017-09-30","filed":"2018-12-12","form":"10-K","start":"2016-10-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001654954-18-013865","end":"2017-09-30","filed":"2018-12-12","form":"10-K","start":"2016-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4474953,"tag":"Revenues","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2018-12-12","accession":"0001654954-18-013865","form":"10-K"},"netIncome":{"value":-1386169,"tag":"ProfitLoss","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2018-12-12","accession":"0001654954-18-013865","form":"10-K"},"operatingIncome":{"value":-1361168,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2018-12-12","accession":"0001654954-18-013865","form":"10-K"},"openingAssets":{"value":1623358,"tag":"Assets","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-26","accession":"0001654954-17-011858","form":"10-K"},"openingCurrentLiabilities":{"value":1904083,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-26","accession":"0001654954-17-011858","form":"10-K"},"openingCapitalEmployed":{"value":-280725,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":363427,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-26","accession":"0001654954-17-011858","form":"10-K"},"openingTotalEquity":{"value":-292725,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-09-30","filed":"2018-12-12","accession":"0001654954-18-013865","form":"10-K"},"openingCash":{"value":34258,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-09-30","filed":"2018-12-12","accession":"0001654954-18-013865","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 2016-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-09-30","filed":"2017-12-26","accession":"0001654954-17-011858","form":"10-K"},"openingCommonEquity":{"value":363427,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":7069439,"tag":"Assets","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-12","accession":"0001654954-18-013865","form":"10-K"},"closingCurrentLiabilities":{"value":1523525,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-12","accession":"0001654954-18-013865","form":"10-K"},"closingCapitalEmployed":{"value":5545914,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":4211851,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-12","accession":"0001654954-18-013865","form":"10-K"},"closingTotalEquity":{"value":5148914,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-09-30","filed":"2019-12-18","accession":"0001654954-19-014052","form":"10-K"},"closingCash":{"value":284246,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-09-30","filed":"2019-12-18","accession":"0001654954-19-014052","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 2017-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-09-30","filed":"2018-12-12","accession":"0001654954-18-013865","form":"10-K"},"closingCommonEquity":{"value":4211851,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-1738734,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2018-12-12","accession":"0001654954-18-013865","form":"10-K"},"incomeTaxExpense":{"value":25000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2018-12-12","accession":"0001654954-18-013865","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":2287639,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -52.24206824071672; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; nonpositive: openingCapitalEmployed

Calculation inputs: {"original":{"fcfTotal":{"value":-3024513,"capex":{"accession":"0001654954-17-011858","end":"2016-09-30","filed":"2017-12-26","form":"10-K","start":"2015-10-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001654954-17-011858","end":"2016-09-30","filed":"2017-12-26","form":"10-K","start":"2015-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2031562,"tag":"Revenues","unit":"USD","start":"2015-10-01","end":"2016-09-30","filed":"2017-12-26","accession":"0001654954-17-011858","form":"10-K"},"netIncome":{"value":-3896270,"tag":"ProfitLoss","unit":"USD","start":"2015-10-01","end":"2016-09-30","filed":"2017-12-26","accession":"0001654954-17-011858","form":"10-K"},"operatingIncome":{"value":-3888270,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-10-01","end":"2016-09-30","filed":"2017-12-26","accession":"0001654954-17-011858","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 2015-09-30"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":1277348,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-09-30","filed":"2017-12-26","accession":"0001654954-17-011858","form":"10-K"},"openingCash":{"value":546461,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-09-30","filed":"2017-12-26","accession":"0001654954-17-011858","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-09-30"},"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":1623358,"tag":"Assets","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-26","accession":"0001654954-17-011858","form":"10-K"},"closingCurrentLiabilities":{"value":1904083,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-26","accession":"0001654954-17-011858","form":"10-K"},"closingCapitalEmployed":{"value":-280725,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":363427,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-26","accession":"0001654954-17-011858","form":"10-K"},"closingTotalEquity":{"value":-292725,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-09-30","filed":"2018-12-12","accession":"0001654954-18-013865","form":"10-K"},"closingCash":{"value":34258,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-09-30","filed":"2018-12-12","accession":"0001654954-18-013865","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 2016-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-09-30","filed":"2017-12-26","accession":"0001654954-17-011858","form":"10-K"},"closingCommonEquity":{"value":363427,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-3356489,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-10-01","end":"2016-09-30","filed":"2017-12-26","accession":"0001654954-17-011858","form":"10-K"},"incomeTaxExpense":{"value":8000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-10-01","end":"2016-09-30","filed":"2017-12-26","accession":"0001654954-17-011858","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: -148.87623414889626; 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; nonpositive: closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-09-30

revenue: 19190468; operatingIncome: -2162590; netIncome: -2040902

revenue: 19482167; operatingIncome: -3315410; netIncome: -3700126

revenue: 24155362; operatingIncome: -22487549; netIncome: -22938209

revenue: 35403224; operatingIncome: -78266515; netIncome: -70083693

revenue: 44480763; operatingIncome: -19615990; netIncome: -23394889

revenue: 41883734; operatingIncome: -17581855; netIncome: 12602273

revenue: 23651551; operatingIncome: -14796891; netIncome: -51357549

revenue: 459091; operatingIncome: -1797068; netIncome: 62834

revenue: 4474953; operatingIncome: -1361168; netIncome: -1386169

revenue: 2031562; operatingIncome: -3888270; netIncome: -3896270