Cash flow JOYCITY Corporation

Stocks

A067000

KR7067000000

Software

End-of-day quote Korea S.E. 2026-10-02			5-day change	1st Jan Change
1,225.00 ^KRW	+0.25%		+8.31%	-40.39%

08-14	JOYCITY Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-15	JOYCITY Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

05d60dfd77afa3e1a.8G8FWKq1g7VTWh7vP7d5bXCPW2uPB7zqfHbQhOjUJRw.xC5DB9rQ-8cdECmuUo5IBSfiFFPgfdazRFvoqdzmTmyaDEcQk4C13wkgWw

Published financial data: JOYCITY CORPORATION

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021 (KRW)	2022 (KRW)	2023 (KRW)	2024 (KRW)	2025 (KRW)
Revenues	201B	164B	150B	143B	140B
Total Revenues	201B	164B	150B	143B	140B
Cost of Goods Sold, Total	55.26M	76.36M	69.28M	47.07M	29.77M
Gross Profit	201B	164B	150B	143B	140B
Selling General & Admin Expenses, Total	161B	137B	102B	102B	94.26B
Provision for Bad Debts	1.34B	20.63M	-68.5M	-2.36M	1.2B
R&D Expenses	13.83B	16.05B	18.1B	25.67B	36.78B
Depreciation & Amortization - (IS)	979M	1.73B	2B	1.72B	1.37B
Amortization of Goodwill and Intangible Assets - (IS)	2.96B	1.4B	1.61B	1.32B	1.8B
Other Operating Expenses	207M	377M	457M	602M	519M
Other Operating Expenses, Total	181B	156B	124B	131B	136B
Operating Income	20.49B	7.4B	25.33B	11.61B	4.4B
Interest Expense, Total	-820M	-3.09B	-5.04B	-4.29B	-3.12B
Interest And Investment Income	694M	1.22B	1.56B	1.8B	1.45B
Net Interest Expenses	-126M	-1.88B	-3.49B	-2.49B	-1.67B
Income (Loss) On Equity Invest.	-228M	-18.65M	-37.17M	596M	-921M
Currency Exchange Gains (Loss)	2.6B	3.89B	773M	1.86B	363M
Other Non Operating Income (Expenses)	-724M	-999M	-1.25B	-426M	674M
EBT, Excl. Unusual Items	22.01B	8.4B	21.33B	11.16B	2.84B
Gain (Loss) On Sale Of Investments	2.37B	2.5B	2.87B	3.29B	1.11B
Gain (Loss) On Sale Of Assets	38.67M	833M	203M	229M	156M
Asset Writedown	-10.19B	-3.79B	-12.01B	-18.66B	-11.18B
EBT, Incl. Unusual Items	14.22B	7.94B	12.39B	-3.98B	-7.07B
Income Tax Expense	7.16B	4.75B	4.64B	2.33B	3.32B
Earnings From Continuing Operations	7.06B	3.19B	7.75B	-6.31B	-10.38B
Net Income to Company	7.06B	3.19B	7.75B	-6.31B	-10.38B
Minority Interest	-22.67M	-	-2.24B	759M	1.15B
Net Income - (IS)	7.04B	3.19B	5.51B	-5.55B	-9.23B
Net Income to Common Incl Extra Items	7.04B	3.19B	5.51B	-5.55B	-9.23B
Net Income to Common Excl. Extra Items	7.04B	3.19B	5.51B	-5.55B	-9.23B
Per Share Items
Net EPS - Basic	103.96	46.64	79.93	-79.41	-132.06
Basic EPS - Continuing Operations	103.96	46.64	79.93	-79.41	-132.06
Basic Weighted Average Shares Outstanding	67.69M	68.47M	68.94M	69.9M	69.9M
Net EPS - Diluted	98.67	45	78.87	-79.41	-132.06
Diluted EPS - Continuing Operations	98.67	45	78.87	-79.41	-132.06
Diluted Weighted Average Shares Outstanding	71.17M	70.89M	70.08M	69.9M	69.9M
Normalized Basic EPS	202.87	76.66	160.88	110.62	41.92
Normalized Diluted EPS	192.92	74.05	158.27	110.62	41.92
Supplemental Items
EBITDA	25.1B	11.2B	29.59B	16.03B	8.96B
EBITA	23.46B	8.83B	27.01B	13.44B	6.55B
EBIT	20.49B	7.4B	25.33B	11.61B	4.4B
EBITDAR	25.43B	11.57B	30.07B	16.58B	9.21B
Effective Tax Rate - (Ratio)	50.36	59.79	37.46	-58.52	-46.9
Normalized Net Income	13.73B	5.25B	11.09B	7.73B	2.93B
Supplemental Operating Expense Items
Advertising Expense	56.04B	48.91B	23.36B	27.59B	26.96B
Selling and Marketing Expenses	147B	119B	82.12B	81.51B	75.9B
General and Administrative Expenses	66.89M	77.12M	83.38M	85.11M	85.01M
Research And Development Expense From Footnotes	13.83B	16.05B	18.1B	25.67B	36.78B
Net Rental Expense, Total	332M	375M	484M	551M	253M
Imputed Operating Lease Interest Expense	36.85M	84.97M	182M	181M	61.51M
Imputed Operating Lease Depreciation	295M	290M	302M	371M	191M
Maintenance & Repair Expenses, Total	55.26M	76.36M	69.28M	47.07M	29.77M
Stock-Based Comp., SG&A Exp. (Total)	80.12M	23.04M	-	-	-
Total Stock-Based Compensation	80.12M	23.04M	-	-	-

Fiscal Period: December	2021 (KRW)	2022 (KRW)	2023 (KRW)	2024 (KRW)	2025 (KRW)
Assets
Cash And Equivalents	23.82B	15.19B	30.44B	21.25B	12.75B
Short Term Investments	21.98B	10.24B	167M	1.25B	196M
Trading Asset Securities, Total	-	2.97B	-	886M	2.94B
Total Cash And Short Term Investments	45.8B	28.41B	30.61B	23.39B	15.89B
Accounts Receivable, Total	24.98B	18.71B	17.85B	14.76B	22.06B
Other Receivables	580M	1.61B	1.96B	1.53B	2.09B
Notes Receivable	18.57M	31.42M	4.03B	1.03B	149M
Total Receivables	25.58B	20.36B	23.84B	17.32B	24.31B
Prepaid Expenses	1.59B	1.65B	1.99B	2.03B	2.08B
Other Current Assets, Total	1.03B	5.27B	4.48B	6.45B	2.86B
Total Current Assets	73.99B	55.69B	60.92B	49.19B	45.14B
Gross Property Plant And Equipment	8.71B	26.32B	30.25B	56.01B	55.83B
Accumulated Depreciation	-3.95B	-3.3B	-3.95B	-5.32B	-6.92B
Net Property Plant And Equipment	4.76B	23.02B	26.3B	50.69B	48.91B
Long-term Investments	33.63B	32.99B	36.11B	28.43B	25.73B
Goodwill	-	-	2.41B	4.92B	4.92B
Other Intangibles, Total	2.71B	2.55B	4.24B	10.26B	4.87B
Accounts Receivable Long-Term	330M	-	7.18M	801M	213M
Loans Receivable Long-Term	9.73B	19.49B	21.61B	22.87B	24.12B
Deferred Tax Assets Long-Term	6.32B	4.3B	4.33B	4.37B	4.79B
Deferred Charges Long-Term	-	-	-	-	-
Other Long-Term Assets, Total	106B	110B	86.32B	58.61B	52.54B
Total Assets	238B	248B	242B	230B	211B
Liabilities
Accrued Expenses, Total	1.13B	1.35B	2.4B	2.83B	2.36B
Short-term Borrowings	35.69B	36.5B	37B	40.7B	39B
Current Portion of Long-Term Debt	2B	4.69B	2B	2B	2B
Current Portion of Leases	1.14B	1.03B	1.11B	500M	18.97M
Current Income Taxes Payable	1.21B	1.43B	1.43B	1.28B	1.02B
Other Current Liabilities	24.34B	19.79B	19.22B	11.54B	17.71B
Total Current Liabilities	65.51B	64.8B	63.16B	58.85B	62.12B
Long-Term Debt	67.5B	66.5B	64.5B	61.5B	59.5B
Long-Term Leases	2.24B	1.25B	187M	52.31M	-
Pension & Other Post Retirement Benefits	126M	-	-	-	-
Deferred Tax Liability Non Current	-	-	-	-	-
Other Non Current Liabilities	4.97B	16.22B	6.72B	13.28B	3.32B
Total Liabilities	140B	149B	135B	134B	125B
Common Stock, Total	23.2B	34.69B	35.36B	35.38B	35.38B
Additional Paid In Capital	70.96B	57.93B	63.13B	59.38B	59.43B
Retained Earnings	-3.37B	59.14M	5.47B	-202M	-9.06B
Treasury Stock	-	-	-	-	-
Comprehensive Income and Other	6.41B	6.21B	2.04B	944M	914M
Total Common Equity	97.2B	98.88B	106B	95.5B	86.67B
Minority Interest	-	-	1.69B	958M	-375M
Total Equity	97.2B	98.88B	108B	96.46B	86.29B
Total Liabilities And Equity	238B	248B	242B	230B	211B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	68.32M	68.52M	69.86M	69.9M	69.9M
ECS Total Common Shares Outstanding	68.32M	68.52M	69.86M	69.9M	69.9M
Book Value / Share	1.42K	1.44K	1.52K	1.37K	1.24K
Tangible Book Value	94.49B	96.33B	99.35B	80.32B	76.87B
Tangible Book Value Per Share	1.38K	1.41K	1.42K	1.15K	1.1K
Total Debt	109B	110B	105B	105B	101B
Net Debt	62.78B	81.57B	74.18B	81.36B	84.63B
Debt Equivalent Oper. Leases	2.65B	3B	3.87B	4.41B	2.02B
Minority Interest, Total (Incl. Fin. Div)	-	-	1.69B	958M	-375M
Equity Method Investments, Total	869M	850M	1.41B	1.7B	682M
Land - (BS)	-	10.84B	13.21B	27.64B	27.64B
Buildings, Total	1.94B	9.92B	11.67B	22.62B	22.66B
Machinery, Total	3.26B	2.7B	2.8B	3.08B	3.31B
Accumulated Allowance for Doubtful Accounts (Supple)	1.1B	1.12B	1.05B	-	-

Fiscal Period: December	2021 (KRW)	2022 (KRW)	2023 (KRW)	2024 (KRW)	2025 (KRW)
Net Income	7.04B	3.19B	5.51B	-5.55B	-9.23B
Depreciation & Amortization - CF	1.64B	2.37B	2.58B	2.59B	2.41B
Amortization of Goodwill and Intangible Assets - (CF)	2.98B	1.43B	1.68B	1.82B	2.15B
Depreciation & Amortization, Total	4.62B	3.8B	4.26B	4.41B	4.56B
(Gain) Loss From Sale Of Asset	-28.94M	-302M	118M	-658M	-1.09M
(Gain) Loss on Sale of Investments - (CF)	-1.04B	666M	-1.03B	5.95B	1.33B
Asset Writedown & Restructuring Costs	8.85B	93.34M	9.85B	9.22B	8.58B
(Income) Loss On Equity Investments - (CF)	421M	18.65M	37.17M	26.37M	921M
Stock-Based Compensation (CF)	120M	55.78M	21.85M	30.86M	29.61M
Provision and Write-off of Bad Debts	28.15M	20.63M	-68.49M	-2.36M	-367M
Other Operating Activities, Total	2.92B	54M	3.48B	-3.12B	-959M
Change In Accounts Receivable	-1.12B	5.96B	1.28B	3.5B	-6.86B
Change in Unearned Revenues	-	-	-	-	-
Change in Other Net Operating Assets	9.03B	-15.12B	-15.31B	-8.56B	130M
Cash from Operations	30.84B	-1.56B	8.14B	5.26B	-1.86B
Capital Expenditure	-96.26B	-1.18B	-1.38B	-1.33B	-321M
Sale of Property, Plant, and Equipment	70.52M	123M	238M	18.26M	-
Cash Acquisitions	-573M	-	-	-950M	-
Divestitures	-	-	-	10M	-
Sale (Purchase) of Intangible assets	-40.59M	-1.36B	-372M	-3.45B	-
Investment in Marketable and Equity Securities, Total	-29.89B	7.28B	10.95B	-3.04B	-1.78B
Net (Increase) Decrease in Loans Originated / Sold - Investing	-5.47B	-12.15B	-6.07B	-1.7B	-805M
Other Investing Activities, Total	-5.21B	-3.42B	5.6B	-155M	861M
Cash from Investing	-137B	-10.7B	8.96B	-10.6B	-2.04B
Short Term Debt Issued, Total	33B	12B	3B	26B	5B
Long-Term Debt Issued, Total	70B	1B	-	-	-
Total Debt Issued	103B	13B	3B	26B	5B
Short Term Debt Repaid, Total	-	-8.5B	-2.5B	-24.9B	-6.7B
Long-Term Debt Repaid, Total	-1.45B	-3.4B	-3.04B	-4.34B	-2.58B
Total Debt Repaid	-1.45B	-11.9B	-5.54B	-29.24B	-9.28B
Issuance of Common Stock	6.39B	681M	247M	74.17M	-
Repurchase of Common Stock	-	-	-	-	-
Other Financing Activities, Total	2.19B	-730M	-108M	-570M	102M
Cash from Financing	110B	1.06B	-2.4B	-3.73B	-4.18B
Foreign Exchange Rate Adjustments	1.39B	2.58B	544M	-112M	-420M
Miscellaneous Cash Flow Adjustments	10	10	-	-10	-10
Net Change in Cash	4.98B	-8.63B	15.25B	-9.19B	-8.51B
Supplemental Items
Cash Interest Paid	786M	3B	4.57B	4.26B	3.54B
Cash Income Tax Paid (Refund)	5.75B	4.94B	4.66B	4.43B	3.7B
Levered Free Cash Flow	-61B	778M	12.63B	1.32B	7.03B
Unlevered Free Cash Flow	-60.48B	2.71B	15.78B	4B	8.98B
Change In Net Working Capital	-18.32B	3.19B	2.55B	2.89B	-1.99B
Net Debt Issued / Repaid	102B	1.1B	-2.54B	-3.24B	-4.28B

Fiscal Period: December	2021 (KRW)	2022 (KRW)	2023 (KRW)	2024 (KRW)	2025 (KRW)
Profitability
Return on Assets	7.34	1.91	6.46	3.07	1.24
Return on Total Capital	8.74	2.23	7.51	3.51	1.42
Return On Equity %	8.07	3.26	7.5	-6.18	-11.36
Return on Common Equity	8.03	3.26	5.38	-5.51	-10.14
Margin Analysis
Gross Profit Margin %	99.97	99.95	99.95	99.97	99.98
SG&A Margin	80.2	83.48	68.25	71.32	67.16
EBITDA Margin %	12.47	6.84	19.77	11.22	6.38
EBITA Margin %	11.66	5.39	18.05	9.41	4.67
EBIT Margin %	10.18	4.52	16.93	8.13	3.13
Income From Continuing Operations Margin %	3.51	1.95	5.18	-4.42	-7.4
Net Income Margin %	3.5	1.95	3.68	-3.89	-6.58
Net Avail. For Common Margin %	3.5	1.95	3.68	-3.89	-6.58
Normalized Net Income Margin	6.82	3.2	7.41	5.41	2.09
Levered Free Cash Flow Margin	-30.3	0.48	8.44	0.92	5.01
Unlevered Free Cash Flow Margin	-30.05	1.66	10.55	2.8	6.4
Asset Turnover
Asset Turnover	1.15	0.68	0.61	0.6	0.64
Fixed Assets Turnover	38.22	11.79	6.07	3.71	2.82
Receivables Turnover (Average Receivables)	8.22	7.5	8.18	8.76	7.62
Short Term Liquidity
Current Ratio	1.13	0.86	0.96	0.84	0.73
Quick Ratio	1.09	0.75	0.8	0.67	0.64
Operating Cash Flow to Current Liabilities	0.47	-0.02	0.13	0.09	-0.03
Days Sales Outstanding (Average Receivables)	44.42	48.69	44.6	41.78	47.88
Long Term Solvency
Total Debt/Equity	111.71	111.23	97.31	108.6	116.49
Total Debt / Total Capital	52.76	52.66	49.32	52.06	53.81
LT Debt/Equity	71.76	68.52	60.07	63.81	68.95
Long-Term Debt / Total Capital	33.89	32.44	30.44	30.59	31.85
Total Liabilities / Total Assets	59.08	60.07	55.55	58.09	59.15
EBIT / Interest Expense	24.97	2.39	5.02	2.71	1.41
EBITDA / Interest Expense	30.6	3.62	5.86	3.73	2.87
(EBITDA - Capex) / Interest Expense	-86.75	3.24	5.59	3.43	2.77
Total Debt / EBITDA	4.33	9.82	3.54	6.54	11.22
Net Debt / EBITDA	2.5	7.28	2.51	5.08	9.45
Total Debt / (EBITDA - Capex)	-1.53	10.98	3.72	7.13	11.64
Net Debt / (EBITDA - Capex)	-0.88	8.14	2.63	5.53	9.8
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	21.72	-18.64	-8.65	-4.52	-1.74
Gross Profit, 1 Yr. Growth %	21.73	-18.66	-8.65	-4.51	-1.73
EBITDA, 1 Yr. Growth %	21.03	-55.39	164.23	-45.82	-44.1
EBITA, 1 Yr. Growth %	20.63	-62.38	205.98	-50.24	-51.25
EBIT, 1 Yr. Growth %	20.42	-63.87	242.28	-54.15	-62.15
Earnings From Cont. Operations, 1 Yr. Growth %	-39.68	-54.76	142.68	-181.42	64.56
Net Income, 1 Yr. Growth %	-37.85	-54.62	72.54	-200.73	66.31
Normalized Net Income, 1 Yr. Growth %	48.57	-61.77	111.3	-30.29	-62.1
Diluted EPS Before Extra, 1 Yr. Growth %	-45.19	-54.55	75.27	-200.68	67.16
Accounts Receivable, 1 Yr. Growth %	4.03	-25.08	-4.62	-17.29	49.44
Net Property, Plant and Equip., 1 Yr. Growth %	-17.43	383.22	14.27	92.71	-3.51
Total Assets, 1 Yr. Growth %	113.48	4.25	-2.18	-5	-8.22
Tangible Book Value, 1 Yr. Growth %	37.18	1.94	3.14	-19.15	-4.29
Common Equity, 1 Yr. Growth %	24.38	1.73	7.21	-9.91	-9.25
Cash From Operations, 1 Yr. Growth %	451.9	-105.07	-620.84	-35.46	-135.37
Capital Expenditures, 1 Yr. Growth %	42.39K	-98.78	17.29	-3.79	-75.8
Levered Free Cash Flow, 1 Yr. Growth %	10.65K	-101.28	1.52K	-89.55	432.89
Unlevered Free Cash Flow, 1 Yr. Growth %	14.68K	-104.48	481.81	-74.64	124.46
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	39.71	-0.49	-13.79	-6.61	-3.14
Gross Profit, 2 Yr. CAGR %	39.73	-0.49	-13.8	-6.6	-3.13
EBITDA, 2 Yr. CAGR %	43.86	-26.52	8.56	19.65	-44.97
EBITA, 2 Yr. CAGR %	49.84	-32.64	7.28	23.39	-50.75
EBIT, 2 Yr. CAGR %	57.85	-34.04	11.2	25.28	-58.34
Earnings From Cont. Operations, 2 Yr. CAGR %	93	-47.76	4.78	40.56	15.75
Net Income, 2 Yr. CAGR %	134.05	-46.89	-11.51	31.84	29.43
Normalized Net Income, 2 Yr. CAGR %	69.82	-24.64	-10.12	21.36	-48.6
Diluted EPS Before Extra, 2 Yr. CAGR %	93.98	-50	-10.74	32.84	29.4
Accounts Receivable, 2 Yr. CAGR %	50.83	-11.72	-15.47	-11.18	11.18
Net Property, Plant and Equip., 2 Yr. CAGR %	-15.36	99.75	134.99	48.4	36.36
Total Assets, 2 Yr. CAGR %	91.27	49.18	0.99	-3.6	-6.62
Tangible Book Value, 2 Yr. CAGR %	98.83	18.26	2.54	-8.69	-12.03
Common Equity, 2 Yr. CAGR %	94.27	12.48	4.43	-1.72	-9.58
Cash From Operations, 2 Yr. CAGR %	232.94	-47.1	-48.61	83.34	-52.22
Capital Expenditures, 2 Yr. CAGR %	1.78K	127.95	-88.02	6.22	-51.75
Levered Free Cash Flow, 2 Yr. CAGR %	177.02	17.11	-54.5	30.22	-25.37
Unlevered Free Cash Flow, 2 Yr. CAGR %	174.03	157.44	-48.92	21.47	-24.55
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	32.15	16.67	-3.28	-10.8	-5.01
Gross Profit, 3 Yr. CAGR %	32.2	16.67	-3.29	-10.81	-5.01
EBITDA, 3 Yr. CAGR %	114.56	-2.63	12.57	-13.89	-7.16
EBITA, 3 Yr. CAGR %	104.77	-5.48	11.56	-16.96	-9.46
EBIT, 3 Yr. CAGR %	55.51	-3.45	14.19	-17.23	-15.94
Earnings From Cont. Operations, 3 Yr. CAGR %	-3.85	19	-12.84	-3.67	48.15
Net Income, 3 Yr. CAGR %	-3.25	35.47	-21.34	-7.6	42.45
Normalized Net Income, 3 Yr. CAGR %	62.38	3.31	6.27	-17.42	-17.66
Diluted EPS Before Extra, 3 Yr. CAGR %	-14.53	19.72	-24.05	-7.09	43.17
Accounts Receivable, 3 Yr. CAGR %	53.71	19.45	-9.41	-16.08	5.64
Net Property, Plant and Equip., 3 Yr. CAGR %	69.41	51.28	65.82	119.96	28.56
Total Assets, 3 Yr. CAGR %	62.69	56.24	29.61	-1.05	-5.16
Tangible Book Value, 3 Yr. CAGR %	59.89	59.14	12.98	-5.27	-7.24
Common Equity, 3 Yr. CAGR %	54.03	56.59	10.7	-0.59	-4.3
Cash From Operations, 3 Yr. CAGR %	45.09	-17.47	13.38	-44.56	5.94
Capital Expenditures, 3 Yr. CAGR %	777.72	62.96	82.66	-76.01	-35.13
Levered Free Cash Flow, 3 Yr. CAGR %	123.15	-53.91	181.26	-72.13	108.29
Unlevered Free Cash Flow, 3 Yr. CAGR %	122.59	-30.43	237.84	-59.55	49.06
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	22.65	12.18	11.4	6.73	-3.23
Gross Profit, 5 Yr. CAGR %	22.71	12.19	11.42	6.74	-3.22
EBITDA, 5 Yr. CAGR %	34.68	64.49	63.38	5.73	-15.45
EBITA, 5 Yr. CAGR %	34.4	69.03	58.12	5.16	-19.56
EBIT, 5 Yr. CAGR %	49.83	21.94	35.99	7.15	-23.71
Earnings From Cont. Operations, 5 Yr. CAGR %	5.78	-22.59	-0.49	27.2	-2.37
Net Income, 5 Yr. CAGR %	5.71	-22.59	-6.65	34	-4
Normalized Net Income, 5 Yr. CAGR %	53.1	23.38	28.17	10.18	-20.53
Diluted EPS Before Extra, 5 Yr. CAGR %	-1.46	-28.05	-12.97	24.81	-6.01
Accounts Receivable, 5 Yr. CAGR %	9.99	12.67	21.01	6.1	-1.68
Net Property, Plant and Equip., 5 Yr. CAGR %	30.85	83.65	93.1	50.12	53.34
Total Assets, 5 Yr. CAGR %	32.21	37.37	34.44	28.8	13.68
Tangible Book Value, 5 Yr. CAGR %	19.32	29.05	33.86	27.43	2.22
Common Equity, 5 Yr. CAGR %	16.5	23.88	31.85	29.97	2.09
Cash From Operations, 5 Yr. CAGR %	38.6	-24.43	-4.21	13.57	-19.76
Capital Expenditures, 5 Yr. CAGR %	228.03	44.33	57.52	37.32	7.25
Levered Free Cash Flow, 5 Yr. CAGR %	52.37	-44.78	18.13	-30.17	65.44
Unlevered Free Cash Flow, 5 Yr. CAGR %	52.1	-29.13	23.54	-13.05	85.48