Income Statement Digistar Corporation

Stocks

0029

MYQ0029OO007

Construction & Engineering

Delayed BURSA MALAYSIA 04:50:02 2026-09-07 EDT			5-day change	1st Jan Change
0.0400 ^MYR	+14.29%		0.00%	-27.27%

08-28	Digistar Corporation Berhad Reports Earnings Results for the Third Quarter and Nine Months Ended June 30, 2026	CI
05-29	Digistar Corporation Berhad Reports Earnings Results for the Second Quarter and Six Months Ended March 31, 2026	CI

6c7a388e79a3c8bc6785.kwNwc09398Nz0VkDIk-2I1uWGOhV40B5EKxyEwGNeH8.pFpANilDoYQHuS5Hbhf5agnZTJsW1DA7XcYce0nMGhzUWycVfjyQrF7mFA

Published financial data: DIGISTAR CORPORATION

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: September	2021 (MYR)	2022 (MYR)	2023 (MYR)	2024 (MYR)	2025 (MYR)
Revenues	16.52M	49.89M	47.61M	46.05M	39.83M
Total Revenues	16.52M	49.89M	47.61M	46.05M	39.83M
Cost of Goods Sold, Total	7.4M	16.57M	14.96M	14.59M	11.06M
Gross Profit	9.11M	33.32M	32.65M	31.46M	28.77M
Selling General & Admin Expenses, Total	14.31M	14.96M	17.51M	21.17M	14.38M
Provision for Bad Debts	-	-	-1.51M	-160K	4.95M
Other Operating Expenses	8.59M	3.43M	2.36M	3.59M	2.38M
Other Operating Expenses, Total	22.9M	18.39M	18.36M	24.61M	21.7M
Operating Income	-13.78M	14.93M	14.29M	6.85M	7.07M
Interest Expense, Total	-17.83M	-16.82M	-15.91M	-13.25M	-12.55M
Interest And Investment Income	23.66M	969K	1.45M	1.1M	896K
Net Interest Expenses	5.83M	-15.85M	-14.46M	-12.15M	-11.65M
Income (Loss) On Equity Invest.	-	-	-	-	-
Currency Exchange Gains (Loss)	-	-	-	-	18.59K
Other Non Operating Income (Expenses)	-4.32K	-	449K	220K	-961K
EBT, Excl. Unusual Items	-7.96M	-920K	274K	-5.08M	-5.53M
Gain (Loss) On Sale Of Investments	-	-1.11M	-	-	-
Gain (Loss) On Sale Of Assets	-	-	-	-	202K
EBT, Incl. Unusual Items	-7.96M	-2.03M	274K	-5.08M	-5.32M
Income Tax Expense	343K	2.59M	2.22M	1.78M	2.63M
Earnings From Continuing Operations	-8.3M	-4.61M	-1.94M	-6.86M	-7.95M
Net Income to Company	-8.3M	-4.61M	-1.94M	-6.86M	-7.95M
Minority Interest	1.63M	-631K	-482K	155K	1.68M
Net Income - (IS)	-6.67M	-5.24M	-2.43M	-6.7M	-6.28M
Net Income to Common Incl Extra Items	-6.67M	-5.24M	-2.43M	-6.7M	-6.28M
Net Income to Common Excl. Extra Items	-6.67M	-5.24M	-2.43M	-6.7M	-6.28M
Per Share Items
Net EPS - Basic	-0.02	-0.02	-0.01	-0.01	-0.01
Basic EPS - Continuing Operations	-0.02	-0.02	-0.01	-0.01	-0.01
Basic Weighted Average Shares Outstanding	292M	271M	427M	472M	578M
Net EPS - Diluted	-0.02	-0.02	-0.01	-0.01	-0.01
Diluted EPS - Continuing Operations	-0.02	-0.02	-0.01	-0.01	-0.01
Diluted Weighted Average Shares Outstanding	292M	271M	427M	472M	578M
Normalized Basic EPS	-0.01	-0	-0	-0.01	-0
Normalized Diluted EPS	-0.01	-0	-0	-0.01	-0
Supplemental Items
EBITDA	-10.92M	17.3M	16.46M	8.87M	7.95M
EBITA	-13.57M	15.15M	14.51M	7.05M	7.07M
EBIT	-13.78M	14.93M	14.29M	6.85M	7.07M
EBITDAR	-10.57M	17.46M	16.66M	9.06M	7.96M
Effective Tax Rate - (Ratio)	-4.31	-127.71	809.89	-34.96	-49.4
Current Domestic Taxes	-	-	-	-	-
Total Current Taxes	224K	272K	1.45M	1.68M	2.39M
Deferred Domestic Taxes	-	-	-	-	-
Total Deferred Taxes	119K	2.32M	765K	98.3K	244K
Normalized Net Income	-3.34M	-1.21M	-311K	-3.02M	-1.78M
Interest on Long-Term Debt	15.41M	16.37M	15.27M	12.68M	11.78M
Supplemental Operating Expense Items
Marketing Expenses	-	-	-	-	-
Selling and Marketing Expenses	759K	1.55M	1.77M	1.67M	2.94M
General and Administrative Expenses	13.55M	13.41M	15.74M	19.5M	11.44M
Net Rental Expense, Total	350K	163K	207K	193K	11.2K
Imputed Operating Lease Interest Expense	195K	91.99K	119K	101K	6.02K
Imputed Operating Lease Depreciation	155K	71.19K	88.25K	92.52K	5.18K

Fiscal Period: September	2021 (MYR)	2022 (MYR)	2023 (MYR)	2024 (MYR)	2025 (MYR)
Assets
Cash And Equivalents	18.22M	16.51M	18.02M	31.98M	35.81M
Short Term Investments	19M	26.41M	17.23M	6.07M	8.63M
Total Cash And Short Term Investments	37.22M	42.92M	35.25M	38.05M	44.44M
Accounts Receivable, Total	18.9M	19.55M	21M	21.8M	25.55M
Other Receivables	4.39M	3.31M	5.96M	6.21M	3.4M
Total Receivables	23.29M	22.87M	26.97M	28M	28.95M
Inventory	1.67M	657K	700K	711K	648K
Prepaid Expenses	171K	225K	177K	1.12M	1.7M
Other Current Assets, Total	25.58M	15.32M	18.94M	12.04M	14.18M
Total Current Assets	87.92M	81.99M	82.03M	79.93M	89.91M
Gross Property Plant And Equipment	102M	104M	104M	104M	103M
Accumulated Depreciation	-23.39M	-27.32M	-30.78M	-33.28M	-35.38M
Net Property Plant And Equipment	78.78M	76.34M	73.31M	70.94M	68.04M
Long-term Investments	-	-	607K	-	-
Other Intangibles, Total	635K	418K	200K	0	-
Accounts Receivable Long-Term	146M	137M	126M	114M	101M
Deferred Tax Assets Long-Term	-	-	-	-	-
Other Long-Term Assets, Total	24.53M	27.1M	28.77M	25.18M	24.2M
Total Assets	338M	322M	311M	290M	283M
Liabilities
Accounts Payable, Total	2.99M	5.13M	3.76M	6.44M	4.16M
Accrued Expenses, Total	4.67M	3.45M	3.07M	4.82M	5.85M
Short-term Borrowings	1.86M	2.63M	2.57M	3M	4.33M
Current Portion of Long-Term Debt	22.44M	22.29M	22.47M	21.09M	27.09M
Current Portion of Leases	270K	253K	152K	74.36K	28.73K
Current Income Taxes Payable	6K	6K	18.5K	-	503K
Unearned Revenue Current, Total	1.17M	983K	856K	376K	6.51K
Other Current Liabilities	9.43M	12.92M	13.1M	15.93M	22.29M
Total Current Liabilities	42.83M	47.66M	45.99M	51.74M	64.24M
Long-Term Debt	222M	205M	189M	168M	149M
Long-Term Leases	250K	43.7K	11.08K	39.46K	75.85K
Deferred Tax Liability Non Current	10.77M	13.08M	13.85M	13.95M	14.19M
Total Liabilities	276M	266M	249M	234M	228M
Common Stock, Total	118M	47.96M	61.34M	61.95M	68.4M
Additional Paid In Capital	-	-	-	-	-
Retained Earnings	-54.54M	10.21M	9.45M	2.75M	-3.53M
Treasury Stock	-3.25M	-3.25M	-3.25M	-3.25M	-3.25M
Comprehensive Income and Other	6M	6M	0	0	0
Total Common Equity	66.17M	60.92M	67.54M	61.45M	61.62M
Minority Interest	-4.74M	-4.11M	-5.09M	-5.25M	-6.92M
Total Equity	61.42M	56.81M	62.45M	56.2M	54.69M
Total Liabilities And Equity	338M	322M	311M	290M	283M
Supplemental Items
ECS Total Shares Outstanding on Filing Date	347M	451M	465M	475M	627M
ECS Total Common Shares Outstanding	347M	347M	465M	475M	627M
Book Value / Share	0.19	0.18	0.15	0.13	0.1
Tangible Book Value	65.53M	60.51M	67.34M	61.45M	61.62M
Tangible Book Value Per Share	0.19	0.17	0.14	0.13	0.1
Total Debt	247M	230M	214M	192M	181M
Net Debt	210M	187M	179M	154M	137M
Debt Equivalent Oper. Leases	2.8M	1.31M	1.65M	1.55M	89.6K
Minority Interest, Total (Incl. Fin. Div)	-4.74M	-4.11M	-5.09M	-5.25M	-6.92M
Equity Method Investments, Total	-	-	-	-	-
Account Code - Inventory Valuation	5	5	5	5	5
Inventories - Finished Goods, Total	1.67M	657K	700K	711K	648K
Land - (BS)	-	-	-	-	-
Buildings, Total	1.44M	1.44M	1.44M	1.44M	1.44M
Machinery, Total	20.68M	21.92M	22.5M	22.91M	22.19M
Full Time Employees	-	-	-	3.58K	3.58K
Accumulated Allowance for Doubtful Accounts (Supple)	12.07M	12.13M	10.59M	9.85M	12.43M

Fiscal Period: September	2021 (MYR)	2022 (MYR)	2023 (MYR)	2024 (MYR)	2025 (MYR)
Net Income	-6.67M	-5.24M	-2.43M	-6.7M	-6.28M
Depreciation & Amortization - CF	4.62M	4.14M	3.83M	3.59M	2.63M
Amortization of Goodwill and Intangible Assets - (CF)	218K	218K	218K	200K	-
Depreciation & Amortization, Total	4.84M	4.35M	4.05M	3.79M	2.63M
Amortization of Deferred Charges, Total - (CF)	2.07M	1.82M	1.59M	1.58M	1.03M
(Gain) Loss From Sale Of Asset	-	-	-20K	-166K	-202K
(Gain) Loss on Sale of Investments - (CF)	-	-	111K	4.49K	-
Asset Writedown & Restructuring Costs	86.61K	148	977K	-	770K
(Income) Loss On Equity Investments - (CF)	-	-	-	-	-
Provision and Write-off of Bad Debts	1.98M	581K	-1.51M	385K	5.42M
Other Operating Activities, Total	-6.05M	16.63M	13.7M	10.12M	10.83M
Change In Accounts Receivable	36.88M	7.74M	8.92M	9.8M	2.55M
Change In Inventories	22.67K	-103K	-72.31K	-10.9K	63.09K
Change In Accounts Payable	-4.03M	4.41M	-1.57M	7.27M	5.59M
Change in Unearned Revenues	-	-185K	-127K	-480K	-370K
Cash from Operations	29.14M	30M	23.62M	25.59M	22.04M
Capital Expenditure	-152K	-346K	-495K	-887K	-204K
Sale of Property, Plant, and Equipment	-	447	20K	166K	-
Cash Acquisitions	-	-	-	-	-
Divestitures	-	-	200K	-	-
Sale (Purchase) of Real Estate properties	-3.77M	-2.78M	-2.85M	3.35M	90.35K
Investment in Marketable and Equity Securities, Total	-	-	-718K	602K	-
Other Investing Activities, Total	7.72M	2.84M	11.28M	5.77M	9.29M
Cash from Investing	3.8M	-279K	7.43M	9M	9.17M
Short Term Debt Issued, Total	79.28K	-	22.96K	-	-
Long-Term Debt Issued, Total	671K	554K	2.55M	68.24M	7.07M
Total Debt Issued	750K	554K	2.57M	68.24M	7.07M
Short Term Debt Repaid, Total	-	-	-	-	-
Long-Term Debt Repaid, Total	-20.24M	-20.25M	-20.24M	-90.46M	-20.96M
Total Debt Repaid	-20.24M	-20.25M	-20.24M	-90.46M	-20.96M
Issuance of Common Stock	13.02M	-	7.38M	613K	6.45M
Other Financing Activities, Total	-15.59M	-14.9M	-14.21M	-12.78M	-11.52M
Cash from Financing	-22.07M	-34.6M	-24.5M	-34.39M	-18.97M
Net Change in Cash	10.87M	-4.88M	6.56M	205K	12.25M
Supplemental Items
Cash Interest Paid	15.74M	15.05M	14.38M	13M	11.52M
Cash Income Tax Paid (Refund)	30.58K	445K	1.31M	1.69M	1.8M
Levered Free Cash Flow	-1.36M	20.51M	-5.27M	12.16M	1.67M
Unlevered Free Cash Flow	7.72M	29.2M	3.08M	18.87M	8.48M
Change In Net Working Capital	-11.64M	-15.86M	9.4M	-11.68M	-1.64M
Net Debt Issued / Repaid	-19.49M	-19.7M	-17.67M	-22.22M	-13.89M

Fiscal Period: September	2021 (MYR)	2022 (MYR)	2023 (MYR)	2024 (MYR)	2025 (MYR)
Profitability
Return on Assets	-2.49	2.83	2.82	1.42	1.54
Return on Total Capital	-2.74	3.13	3.17	1.63	1.82
Return On Equity %	-14.05	-7.8	-3.26	-11.56	-14.35
Return on Common Equity	-10.53	-8.25	-3.78	-10.39	-10.2
Margin Analysis
Gross Profit Margin %	55.18	66.79	68.57	68.32	72.22
SG&A Margin	86.65	29.99	36.78	45.98	36.09
EBITDA Margin %	-66.12	34.67	34.56	19.26	19.95
EBITA Margin %	-82.14	30.36	30.47	15.32	17.74
EBIT Margin %	-83.46	29.92	30.01	14.88	17.74
Income From Continuing Operations Margin %	-50.25	-9.25	-4.08	-14.89	-19.97
Net Income Margin %	-40.35	-10.51	-5.1	-14.55	-15.76
Net Avail. For Common Margin %	-40.35	-10.51	-5.1	-14.55	-15.76
Normalized Net Income Margin	-20.22	-2.42	-0.65	-6.56	-4.46
Levered Free Cash Flow Margin	-8.22	41.12	-11.08	26.4	4.18
Unlevered Free Cash Flow Margin	46.73	58.53	6.47	40.97	21.29
Asset Turnover
Asset Turnover	0.05	0.15	0.15	0.15	0.14
Fixed Assets Turnover	0.2	0.64	0.64	0.64	0.57
Receivables Turnover (Average Receivables)	0.82	2.59	2.35	2.15	1.68
Inventory Turnover (Average Inventory)	3.72	14.25	22.06	20.69	16.29
Short Term Liquidity
Current Ratio	2.05	1.72	1.78	1.54	1.4
Quick Ratio	1.41	1.38	1.35	1.28	1.14
Operating Cash Flow to Current Liabilities	0.68	0.63	0.51	0.49	0.34
Days Sales Outstanding (Average Receivables)	447.63	140.67	155.46	170.08	216.93
Days Outstanding Inventory (Average Inventory)	98.2	25.62	16.55	17.69	22.41
Average Days Payable Outstanding	164.01	95.3	108.16	127.85	175.77
Cash Conversion Cycle (Average Days)	381.81	70.99	63.85	59.93	63.56
Long Term Solvency
Total Debt/Equity	402.47	405	342.62	342.48	330.9
Total Debt / Total Capital	80.1	80.2	77.41	77.4	76.79
LT Debt/Equity	362.47	360.69	302.29	299.48	273.41
Long-Term Debt / Total Capital	72.14	71.42	68.29	67.68	63.45
Total Liabilities / Total Assets	81.81	82.38	79.92	80.63	80.65
EBIT / Interest Expense	-0.77	0.89	0.9	0.52	0.56
EBITDA / Interest Expense	-0.5	1.15	1.15	0.8	0.77
(EBITDA - Capex) / Interest Expense	-0.51	1.13	1.12	0.74	0.76
Total Debt / EBITDA	-27.64	11.93	11.67	18.08	18.67
Net Debt / EBITDA	-23.48	9.71	9.75	14.51	14.09
Total Debt / (EBITDA - Capex)	-27.18	12.15	11.99	19.73	19.07
Net Debt / (EBITDA - Capex)	-23.09	9.88	10.02	15.83	14.39
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-37.11	27.4	-4.56	-3.28	-13.5
Gross Profit, 1 Yr. Growth %	-21.88	4.92	-2	-3.65	-8.56
EBITDA, 1 Yr. Growth %	360.26	47.58	1.94	-46.12	-8.56
EBITA, 1 Yr. Growth %	147.4	66.9	3.67	-51.38	2.75
EBIT, 1 Yr. Growth %	140.72	68.55	3.72	-52.03	5.83
Earnings From Cont. Operations, 1 Yr. Growth %	723.93	-44.41	-57.87	252.66	16.03
Net Income, 1 Yr. Growth %	142.37	-21.32	-53.74	176.16	-6.33
Normalized Net Income, 1 Yr. Growth %	147.35	-63.9	-83.6	870.44	-43.13
Diluted EPS Before Extra, 1 Yr. Growth %	99.71	-15.29	-70.61	149.77	-23.48
Accounts Receivable, 1 Yr. Growth %	-12.56	3.47	7.41	3.77	17.22
Inventory, 1 Yr. Growth %	-27.86	-60.67	6.6	1.56	-8.88
Net Property, Plant and Equip., 1 Yr. Growth %	-5.16	-3.1	-3.96	-3.24	-4.09
Total Assets, 1 Yr. Growth %	-4.9	-4.5	-3.54	-6.7	-2.6
Tangible Book Value, 1 Yr. Growth %	10.09	-7.67	11.29	-8.74	0.27
Common Equity, 1 Yr. Growth %	9.42	-7.93	10.86	-9.01	0.27
Cash From Operations, 1 Yr. Growth %	-17.17	2.97	-21.27	8.35	-13.89
Capital Expenditures, 1 Yr. Growth %	-94.75	128.04	43.34	79.05	-77.04
Levered Free Cash Flow, 1 Yr. Growth %	-95.78	60.38	-126.65	-330.53	-86.18
Unlevered Free Cash Flow, 1 Yr. Growth %	-134.14	33.53	-89.19	512.59	-54.79
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-28.71	37.83	10.27	-3.92	-8.53
Gross Profit, 2 Yr. CAGR %	-23.92	69	1.4	-2.83	-6.13
EBITDA, 2 Yr. CAGR %	47.37	170	18.5	-25.89	-30.51
EBITA, 2 Yr. CAGR %	28.39	66.19	26.43	-29	-30.2
EBIT, 2 Yr. CAGR %	27.47	61.46	27.01	-29.46	-29.67
Earnings From Cont. Operations, 2 Yr. CAGR %	142.64	114.02	-51.6	21.9	102.28
Net Income, 2 Yr. CAGR %	52.97	38.1	-39.67	13.03	60.84
Normalized Net Income, 2 Yr. CAGR %	253.68	-5.5	-69.47	26.16	138.91
Diluted EPS Before Extra, 2 Yr. CAGR %	32.64	30.07	-50.1	-14.32	38.25
Accounts Receivable, 2 Yr. CAGR %	-1.52	-4.88	5.43	5.58	10.29
Inventory, 2 Yr. CAGR %	21.28	-46.73	-35.25	4.05	-3.8
Net Property, Plant and Equip., 2 Yr. CAGR %	-1.39	-4.14	-3.53	-3.6	-3.67
Total Assets, 2 Yr. CAGR %	-3.95	-4.7	-4.02	-5.13	-4.67
Tangible Book Value, 2 Yr. CAGR %	5.06	0.82	1.37	0.78	-4.34
Common Equity, 2 Yr. CAGR %	4.48	0.38	1.03	0.43	-4.48
Cash From Operations, 2 Yr. CAGR %	2.54	-7.64	-9.96	-7.64	-3.41
Capital Expenditures, 2 Yr. CAGR %	-87.76	-65.4	80.8	60.2	-35.88
Levered Free Cash Flow, 2 Yr. CAGR %	-81.33	-20.13	-35.78	-21.62	-43.8
Unlevered Free Cash Flow, 2 Yr. CAGR %	-60.35	13.66	-62.47	-18.61	65.93
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-33.94	15.36	21.94	5.55	-7.23
Gross Profit, 3 Yr. CAGR %	-36.18	28.39	40.93	-0.31	-4.77
EBITDA, 3 Yr. CAGR %	-12.83	50.96	90.71	-8.88	-21.04
EBITA, 3 Yr. CAGR %	-1.57	22.55	38.3	-8.06	-20.37
EBIT, 3 Yr. CAGR %	-0.3	20.73	35.63	-8.19	-19.95
Earnings From Cont. Operations, 3 Yr. CAGR %	-17.76	48.47	24.5	-6.17	19.91
Net Income, 3 Yr. CAGR %	-28.18	22.56	-4.09	0.17	6.17
Normalized Net Income, 3 Yr. CAGR %	-31.07	65.3	-38.69	-3.29	-2.17
Diluted EPS Before Extra, 3 Yr. CAGR %	-34.83	14.23	-20.78	-14.64	-17.49
Accounts Receivable, 3 Yr. CAGR %	-11.72	0.12	-0.95	4.87	9.32
Inventory, 3 Yr. CAGR %	-70.19	-16.67	-32.87	-24.77	-0.45
Net Property, Plant and Equip., 3 Yr. CAGR %	75.11	-1.96	-4.08	-3.43	-3.77
Total Assets, 3 Yr. CAGR %	-5.01	-4.14	-4.32	-4.92	-4.29
Tangible Book Value, 3 Yr. CAGR %	2.09	0.63	4.19	-2.12	0.61
Common Equity, 3 Yr. CAGR %	1.4	0.17	3.75	-2.44	0.38
Cash From Operations, 3 Yr. CAGR %	13.14	2.69	-12.43	-4.23	-9.77
Capital Expenditures, 3 Yr. CAGR %	-60.69	-67.56	-44.43	80.21	-16.16
Levered Free Cash Flow, 3 Yr. CAGR %	-37.07	-19.24	-45.26	-1.67	-56.18
Unlevered Free Cash Flow, 3 Yr. CAGR %	-15.28	-15.91	-48.54	-4.8	-33.23
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-37.06	-4.69	-3.63	7.22	8.69
Gross Profit, 5 Yr. CAGR %	-30.14	-7.89	-1.42	14.85	19.78
EBITDA, 5 Yr. CAGR %	-19.52	-11.48	-0.03	12.01	27.35
EBITA, 5 Yr. CAGR %	-14.75	-12.43	0.39	-3.04	5.2
EBIT, 5 Yr. CAGR %	-14.22	-12.47	0.54	-4.18	4.3
Earnings From Cont. Operations, 5 Yr. CAGR %	5.17	8.59	-33.47	37.21	51.18
Net Income, 5 Yr. CAGR %	-12.52	25.54	-33.02	18.66	17.94
Normalized Net Income, 5 Yr. CAGR %	-22.91	8.62	-50.24	62.45	5.64
Diluted EPS Before Extra, 5 Yr. CAGR %	-21.6	16.54	-41.43	1.82	-1.01
Accounts Receivable, 5 Yr. CAGR %	-20.92	-14.15	-5.23	2.27	3.4
Inventory, 5 Yr. CAGR %	-51.76	-59.83	-59.35	-8.93	-22.48
Net Property, Plant and Equip., 5 Yr. CAGR %	52.85	45.02	37.96	-2.62	-3.91
Total Assets, 5 Yr. CAGR %	-4.43	-4.03	-4.61	-4.54	-4.46
Tangible Book Value, 5 Yr. CAGR %	-4.56	-8.35	1.8	0.69	0.69
Common Equity, 5 Yr. CAGR %	-5.11	-8.7	1.25	0.27	0.38
Cash From Operations, 5 Yr. CAGR %	-18.99	-2.53	3.26	-1.58	-8.93
Capital Expenditures, 5 Yr. CAGR %	-34.97	-2.14	-27.63	-38.55	-41.16
Levered Free Cash Flow, 5 Yr. CAGR %	-57.42	-0.82	-0.64	-20.77	-44.68
Unlevered Free Cash Flow, 5 Yr. CAGR %	-40.87	1.08	-24.66	-17.41	-17.81