Income Statement RELE GLBL Hong Kong S.E.

Stocks

723 BMG8598B1413

Forest & Wood Products

Delayed Hong Kong S.E. 04:08:34 2024-10-02 EDT			5-day change	1st Jan Change
0.0390 ^HKD	-92.50%		+85.71%	+290.00%

09-16	Reliance Global Pays Refundable Deposit for Stake in Automotive Interior Firm; Shares Up 2%	MT
06-26	Reliance Global Holdings Limited Reports Earnings Results for the Full Year Ended March 31, 2026	CI

e77.Qi_p9-Ys9i7ehdo2Ci6HO-oaUdxb_nDE9LqW6lxtvDU.O2W6mINn22ur4bVge2juXJ5eZ7EIsxihtfLciDcd2GV7a4uP1lyuSo6zvQ

Published financial data: RELE GLBL

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2022 (HKD)	2023 (HKD)	2024 (HKD)	2025 (HKD)	2026 (HKD)
Revenues	762M	509M	306M	175M	111M
Total Revenues	762M	509M	306M	175M	111M
Cost of Goods Sold, Total	698M	476M	281M	169M	109M
Gross Profit	64.18M	33.18M	24.51M	5.34M	2.64M
Selling General & Admin Expenses, Total	34.81M	32.8M	25.11M	27.04M	22.46M
Provision for Bad Debts	1.32M	-	-	-	-
Other Operating Expenses	5.6M	-863K	6.82M	9.61M	9M
Other Operating Expenses, Total	41.74M	31.93M	31.93M	36.64M	31.47M
Operating Income	22.44M	1.24M	-7.42M	-31.3M	-28.83M
Interest Expense, Total	-7.66M	-5.8M	-2.91M	-814K	-406K
Interest And Investment Income	86K	232K	756K	1.85M	521K
Net Interest Expenses	-7.57M	-5.57M	-2.16M	1.04M	115K
Income (Loss) On Equity Invest.	-	-	-	-	2K
Currency Exchange Gains (Loss)	-	-	-	-	-
EBT, Excl. Unusual Items	14.87M	-4.32M	-9.57M	-30.26M	-28.72M
Gain (Loss) On Sale Of Investments	-	-	-	3.47M	65.3M
Gain (Loss) On Sale Of Assets	855K	-119K	-67K	58K	69K
Asset Writedown	-	-	-	-	-174K
Legal Settlements	-	-	-	-	-
Other Unusual Items	1.92M	456K	-	-	-
EBT, Incl. Unusual Items	17.65M	-3.98M	-9.64M	-26.73M	36.48M
Income Tax Expense	2.66M	1.7M	29K	50K	-43K
Earnings From Continuing Operations	14.98M	-5.68M	-9.67M	-26.78M	36.52M
Earnings Of Discontinued Operations	-	-	-	-	-
Net Income to Company	14.98M	-5.68M	-9.67M	-26.78M	36.52M
Minority Interest	-2.22M	5.96M	5.22M	10.23M	7.76M
Net Income - (IS)	12.76M	280K	-4.45M	-16.55M	44.28M
Net Income to Common Incl Extra Items	12.76M	280K	-4.45M	-16.55M	44.28M
Net Income to Common Excl. Extra Items	12.76M	280K	-4.45M	-16.55M	44.28M
Per Share Items
Net EPS - Basic	0.01	0	-0	-0.02	0.04
Basic EPS - Continuing Operations	0.01	0	-0	-0.02	0.04
Basic Weighted Average Shares Outstanding	911M	911M	912M	1.05B	1.09B
Net EPS - Diluted	0.01	0	-0	-0.02	0.04
Diluted EPS - Continuing Operations	0.01	0	-0	-0.02	0.04
Diluted Weighted Average Shares Outstanding	921M	921M	912M	1.05B	1.1B
Normalized Basic EPS	0.01	0	-0	-0.01	-0.01
Normalized Diluted EPS	0.01	0	-0	-0.01	-0.01
Supplemental Items
EBITDA	23.35M	4.4M	-5.02M	-28.97M	-26.48M
EBITA	22.44M	1.24M	-7.42M	-31.3M	-28.83M
EBIT	22.44M	1.24M	-7.42M	-31.3M	-28.83M
EBITDAR	24.1M	5.38M	-4.39M	-28.54M	-26.37M
Effective Tax Rate - (Ratio)	15.09	-42.53	-0.3	-0.19	-0.12
Current Domestic Taxes	3.33M	1.77M	26K	61K	-61K
Current Foreign Taxes	-634K	99K	67K	30K	62K
Total Current Taxes	2.7M	1.86M	93K	91K	1K
Total Deferred Taxes	-36K	-170K	-64K	-41K	-44K
Normalized Net Income	7.07M	3.26M	-767K	-8.68M	-10.19M
Interest on Long-Term Debt	3.61M	3.46M	1.48M	35K	36K
Supplemental Operating Expense Items
General and Administrative Expenses	34.81M	32.8M	25.11M	27.04M	22.46M
Net Rental Expense, Total	744K	976K	631K	425K	116K
Imputed Operating Lease Interest Expense	231K	386K	218K	81.35K	7.98K
Imputed Operating Lease Depreciation	513K	590K	413K	344K	108K

Fiscal Period: March	2022 (HKD)	2023 (HKD)	2024 (HKD)	2025 (HKD)	2026 (HKD)
Assets
Cash And Equivalents	70.71M	65.76M	76.06M	64.9M	50.92M
Short Term Investments	-	-	-	-	10.1M
Trading Asset Securities, Total	-	-	-	25.7M	122M
Total Cash And Short Term Investments	70.71M	65.76M	76.06M	90.61M	183M
Accounts Receivable, Total	30.64M	44.84M	43.6M	47.86M	59.17M
Other Receivables	17.25M	11.31M	7.22M	7.42M	25.93M
Notes Receivable	149M	147M	36.52M	30.37M	8.46M
Total Receivables	196M	204M	87.33M	85.65M	93.56M
Inventory	59.32M	21.96M	15.95M	9.45M	9.75M
Prepaid Expenses	-	-	-	-	-
Other Current Assets, Total	23.93M	53.62M	59.17M	50.26M	19.64M
Total Current Assets	350M	345M	239M	236M	306M
Gross Property Plant And Equipment	25.11M	28M	28.88M	30.15M	31.83M
Accumulated Depreciation	-1.51M	-4.48M	-7.67M	-11.04M	-13.63M
Net Property Plant And Equipment	23.6M	23.53M	21.21M	19.1M	18.2M
Long-term Investments	-	-	-	30.02M	6K
Other Intangibles, Total	174K	174K	174K	174K	-
Accounts Receivable Long-Term	-	-	-	-	-
Loans Receivable Long-Term	34.06M	-	16.69M	5.67M	21.2M
Total Assets	408M	369M	277M	291M	345M
Liabilities
Accounts Payable, Total	20.36M	8.94M	9.37M	2.08M	1.62M
Accrued Expenses, Total	-	-	-	-	-
Short-term Borrowings	73.81M	67.51M	24.49M	41.64M	50.16M
Current Portion of Long-Term Debt	50M	-	-	-	-
Current Portion of Leases	1.3M	943K	824K	1.04M	860K
Current Income Taxes Payable	-	-	-	125K	43K
Other Current Liabilities	13.76M	7.49M	9.25M	6.37M	13.82M
Total Current Liabilities	159M	84.89M	43.94M	51.24M	66.5M
Long-Term Debt	-	40M	-	-	-
Long-Term Leases	-	836K	-	58K	705K
Deferred Tax Liability Non Current	651K	465K	394K	350K	321K
Other Non Current Liabilities	-	-	-	-	-
Total Liabilities	160M	126M	44.33M	51.65M	67.53M
Preferred Stock Convertible	31.76M	30.9M	30.9M	30.9M	30.9M
Total Preferred Equity	31.76M	30.9M	30.9M	30.9M	30.9M
Common Stock, Total	91.13M	91.15M	91.15M	10.94M	10.94M
Additional Paid In Capital	2.96B	2.96B	2.96B	3.07B	3.07B
Retained Earnings	-2.84B	-2.84B	-2.84B	-2.86B	-2.82B
Comprehensive Income and Other	7.15M	6.21M	5.92M	5.68M	6.67M
Total Common Equity	213M	215M	210M	228M	273M
Minority Interest	3.56M	-3.31M	-8.8M	-19.26M	-26.07M
Total Equity	248M	242M	232M	239M	278M
Total Liabilities And Equity	408M	369M	277M	291M	345M
Supplemental Items
ECS Total Shares Outstanding on Filing Date	911M	912M	912M	1.09B	1.09B
ECS Total Common Shares Outstanding	911M	912M	912M	1.09B	1.09B
Book Value / Share	0.23	0.24	0.23	0.21	0.25
Tangible Book Value	213M	215M	210M	227M	273M
Tangible Book Value Per Share	0.23	0.24	0.23	0.21	0.25
Total Debt	125M	109M	25.31M	42.73M	51.72M
Net Debt	54.4M	43.52M	-50.75M	-47.88M	-131M
Debt Equivalent Oper. Leases	5.95M	7.81M	5.05M	3.4M	928K
Minority Interest, Total (Incl. Fin. Div)	3.56M	-3.31M	-8.8M	-19.26M	-26.07M
Equity Method Investments, Total	-	-	-	-	6K
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	54.29M	19.78M	12.47M	6.82M	7.46M
Inventories - Work In Process, Total	5.04M	2.18M	3.48M	2.63M	2.29M
Land - (BS)	2.86M	2.81M	2.77M	2.75M	2.87M
Buildings, Total	12.76M	12.98M	12.81M	12.71M	13.45M
Machinery, Total	8.05M	10.29M	11.37M	11.35M	10.53M
Full Time Employees	79	88	70	53	56
Assets on Operating Lease - Gross	-	-	-	-	-
Accumulated Allowance for Doubtful Accounts (Supple)	-	1.38M	6.45M	9.67M	14.85M

Fiscal Period: March	2022 (HKD)	2023 (HKD)	2024 (HKD)	2025 (HKD)	2026 (HKD)
Net Income	12.76M	280K	-4.45M	-16.55M	44.28M
Depreciation & Amortization - CF	2.88M	4.75M	3.36M	3.45M	3.51M
Depreciation & Amortization, Total	2.88M	4.75M	3.36M	3.45M	3.51M
(Gain) Loss From Sale Of Asset	-855K	119K	-181K	-58K	-4.14M
(Gain) Loss on Sale of Investments - (CF)	-	-	-	-3.47M	-65.3M
Asset Writedown & Restructuring Costs	-	-	-	-	174K
Provision for Credit Losses	6.64M	-2.95M	605K	4.24M	4.46M
(Income) Loss On Equity Investments - (CF)	-	-	-	-	-2K
Provision and Write-off of Bad Debts	1.32M	1.33M	5.12M	3.23M	4.75M
Net Cash From Discontinued Operations	-	-	-	-	-
Other Operating Activities, Total	4.07M	-251K	-1.64M	-7.04M	-1.8M
Change In Accounts Receivable	32.04M	-5.07M	-1.05M	-15.7M	-30.32M
Change In Inventories	-17.91M	37.36M	6.01M	6.5M	-299K
Change In Accounts Payable	10.14M	-15.98M	2.19M	-10.1M	7.03M
Change in Other Net Operating Assets	86.48M	3.49M	88.16M	25.7M	27.18M
Cash from Operations	138M	23.09M	98.12M	-9.81M	-10.48M
Capital Expenditure	-1.17M	-3.4M	-1.51M	-227K	-413K
Sale of Property, Plant, and Equipment	-	132K	104K	93K	356K
Cash Acquisitions	-19.22M	-	-	-	-
Divestitures	2.07M	-	-	-	-
Sale (Purchase) of Real Estate properties	-	-	-	-	-
Investment in Marketable and Equity Securities, Total	-	-	-	-52.25M	-10.89M
Other Investing Activities, Total	86K	232K	756K	1.85M	421K
Cash from Investing	-18.24M	-3.04M	-654K	-50.53M	-10.52M
Short Term Debt Issued, Total	648M	296M	180M	139M	59.24M
Long-Term Debt Issued, Total	-	-	-	-	-
Total Debt Issued	648M	296M	180M	139M	59.24M
Short Term Debt Repaid, Total	-792M	-302M	-223M	-122M	-51.78M
Long-Term Debt Repaid, Total	-2.14M	-11.45M	-40.96M	-1.14M	-1.17M
Total Debt Repaid	-794M	-314M	-264M	-123M	-52.96M
Issuance of Common Stock	-	-	-	34.28M	-
Other Financing Activities, Total	-10.61M	-5.8M	-2.91M	-814K	-406K
Cash from Financing	-156M	-23.55M	-86.88M	49.48M	5.88M
Foreign Exchange Rate Adjustments	-1.48M	-1.45M	-276K	-292K	1.13M
Net Change in Cash	-38.48M	-4.95M	10.3M	-11.16M	-13.99M
Supplemental Items
Cash Interest Paid	7.66M	5.8M	2.91M	814K	406K
Cash Income Tax Paid (Refund)	6.69M	2.82M	416K	-1.75M	-1.67M
Levered Free Cash Flow	110M	-18.76M	114M	-9.82M	14.15M
Unlevered Free Cash Flow	115M	-15.13M	116M	-9.31M	14.4M
Change In Net Working Capital	-99.1M	17.26M	-119M	-7.03M	-29.32M
Net Debt Issued / Repaid	-146M	-17.75M	-83.97M	16.01M	6.28M

Fiscal Period: March	2022 (HKD)	2023 (HKD)	2024 (HKD)	2025 (HKD)	2026 (HKD)
Profitability
Return on Assets	2.97	0.2	-1.44	-6.89	-5.66
Return on Total Capital	3.19	0.21	-1.52	-7.25	-5.89
Return On Equity %	6.17	-2.31	-4.07	-11.36	14.13
Return on Common Equity	6.22	0.13	-2.1	-7.56	17.69
Margin Analysis
Gross Profit Margin %	8.42	6.51	8.02	3.06	2.37
SG&A Margin	4.57	6.44	8.22	15.47	20.21
EBITDA Margin %	3.07	0.86	-1.64	-16.58	-23.82
EBITA Margin %	2.95	0.24	-2.43	-17.91	-25.93
EBIT Margin %	2.95	0.24	-2.43	-17.91	-25.93
Income From Continuing Operations Margin %	1.97	-1.12	-3.16	-15.33	32.85
Net Income Margin %	1.67	0.05	-1.46	-9.47	39.83
Net Avail. For Common Margin %	1.67	0.05	-1.46	-9.47	39.83
Normalized Net Income Margin	0.93	0.64	-0.25	-4.97	-9.16
Levered Free Cash Flow Margin	14.45	-3.68	37.42	-5.62	12.73
Unlevered Free Cash Flow Margin	15.08	-2.97	38.01	-5.33	12.96
Asset Turnover
Asset Turnover	1.61	1.31	0.95	0.62	0.35
Fixed Assets Turnover	57.49	21.61	13.66	8.67	5.96
Receivables Turnover (Average Receivables)	14.43	13.5	6.91	3.82	2.08
Inventory Turnover (Average Inventory)	13.89	11.72	14.83	13.34	11.31
Short Term Liquidity
Current Ratio	2.2	4.06	5.43	4.6	4.6
Quick Ratio	0.74	1.44	2.89	2.85	4.03
Operating Cash Flow to Current Liabilities	0.86	0.27	2.23	-0.19	-0.16
Days Sales Outstanding (Average Receivables)	25.3	27.05	52.96	95.53	175.7
Days Outstanding Inventory (Average Inventory)	26.28	31.15	24.68	27.37	32.28
Average Days Payable Outstanding	8.67	12.19	12.19	12.83	6.21
Cash Conversion Cycle (Average Days)	42.91	46.01	65.45	110.07	201.77
Long Term Solvency
Total Debt/Equity	50.39	45.07	10.9	17.86	18.62
Total Debt / Total Capital	33.5	31.07	9.83	15.15	15.7
LT Debt/Equity	-	16.84	-	0.02	0.25
Long-Term Debt / Total Capital	-	11.61	-	0.02	0.21
Total Liabilities / Total Assets	39.17	34.23	16.03	17.75	19.56
EBIT / Interest Expense	2.93	0.21	-2.55	-38.45	-71.01
EBITDA / Interest Expense	3.31	1.03	-1.39	-34.21	-62.36
(EBITDA - Capex) / Interest Expense	3.16	0.45	-1.91	-34.49	-63.38
Total Debt / EBITDA	4.94	18.24	-6.24	-1.53	-2.04
Net Debt / EBITDA	2.15	7.26	12.51	1.72	5.18
Total Debt / (EBITDA - Capex)	5.18	42.15	-4.54	-1.52	-2.01
Net Debt / (EBITDA - Capex)	2.25	16.79	9.11	1.71	5.1
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-9.6	-33.14	-40	-42.83	-36.37
Gross Profit, 1 Yr. Growth %	-14.84	-48.3	-26.11	-78.2	-50.7
EBITDA, 1 Yr. Growth %	-52.24	-81.16	-214.18	476.71	-8.58
EBITA, 1 Yr. Growth %	-53.9	-94.46	-696.3	321.91	-7.88
EBIT, 1 Yr. Growth %	-53.9	-94.46	-696.3	321.91	-7.88
Earnings From Cont. Operations, 1 Yr. Growth %	-61.27	-137.91	70.23	176.95	-236.38
Net Income, 1 Yr. Growth %	-61.43	-97.81	-1.69K	271.61	-367.59
Normalized Net Income, 1 Yr. Growth %	-67.34	-53.9	-123.54	1.03K	17.33
Diluted EPS Before Extra, 1 Yr. Growth %	-61.11	-97.84	-1.73K	220.66	-355.27
Accounts Receivable, 1 Yr. Growth %	-59.13	46.35	-2.76	9.77	23.62
Inventory, 1 Yr. Growth %	44.17	-62.98	-27.38	-40.74	3.16
Net Property, Plant and Equip., 1 Yr. Growth %	714.42	-0.32	-9.85	-9.93	-4.73
Total Assets, 1 Yr. Growth %	-23.9	-9.68	-24.98	5.19	18.68
Tangible Book Value, 1 Yr. Growth %	10.72	0.9	-2.21	8.33	19.98
Common Equity, 1 Yr. Growth %	8.12	0.9	-2.21	8.32	19.89
Cash From Operations, 1 Yr. Growth %	136.26	-83.22	324.96	-110	6.79
Capital Expenditures, 1 Yr. Growth %	348.46	191.51	-55.46	-85.01	81.94
Levered Free Cash Flow, 1 Yr. Growth %	707.72	-117.04	-709.69	-108.59	-244.09
Unlevered Free Cash Flow, 1 Yr. Growth %	575.68	-113.18	-867.73	-108.02	-254.68
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	10.91	-22.25	-36.66	-41.43	-39.69
Gross Profit, 2 Yr. CAGR %	4.83	-33.65	-38.2	-59.86	-67.21
EBITDA, 2 Yr. CAGR %	-20.6	-70.01	-53.62	156.62	129.61
EBITA, 2 Yr. CAGR %	-22.05	-84.01	-42.5	401.58	97.15
EBIT, 2 Yr. CAGR %	-22.05	-84.01	-42.5	401.58	97.15
Earnings From Cont. Operations, 2 Yr. CAGR %	-34.16	-61.68	-19.67	117.13	94.34
Net Income, 2 Yr. CAGR %	-38.48	-90.8	-40.92	668.77	215.34
Normalized Net Income, 2 Yr. CAGR %	-42.51	-61.2	-67.06	63.22	264.39
Diluted EPS Before Extra, 2 Yr. CAGR %	-38.49	-90.87	-40.63	623.63	186.1
Accounts Receivable, 2 Yr. CAGR %	-40.72	-22.66	19.29	3.31	16.49
Inventory, 2 Yr. CAGR %	33.28	-26.94	-48.15	-34.4	-21.81
Net Property, Plant and Equip., 2 Yr. CAGR %	118.8	184.92	-5.21	-9.89	-7.37
Total Assets, 2 Yr. CAGR %	-14.55	-17.1	-17.68	-11.17	11.73
Tangible Book Value, 2 Yr. CAGR %	15.77	5.7	-0.67	2.93	14
Common Equity, 2 Yr. CAGR %	13.99	4.44	-0.67	2.92	13.96
Cash From Operations, 2 Yr. CAGR %	405.27	-37.03	-15.55	-34.81	-67.32
Capital Expenditures, 2 Yr. CAGR %	12.58	261.57	13.95	-74.16	-47.77
Levered Free Cash Flow, 2 Yr. CAGR %	-43.91	17.32	1.93	-27.64	-64.82
Unlevered Free Cash Flow, 2 Yr. CAGR %	-42.6	-5.64	0.58	-21.55	-64.79
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	8.95	-6.31	-28.69	-38.79	-39.79
Gross Profit, 3 Yr. CAGR %	14.31	-17.18	-31.23	-56.33	-57.02
EBITDA, 3 Yr. CAGR %	-0.58	-50.85	-53.17	7.45	81.91
EBITA, 3 Yr. CAGR %	-1.88	-67.7	-46.58	11.73	185.11
EBIT, 3 Yr. CAGR %	-1.88	-67.7	-46.58	11.73	185.11
Earnings From Cont. Operations, 3 Yr. CAGR %	-17.18	-45.22	-37.01	21.36	85.95
Net Income, 3 Yr. CAGR %	-21.5	-79.75	-48.75	9.06	440.77
Normalized Net Income, 3 Yr. CAGR %	-20.49	-46.59	-67.15	7.09	46.21
Diluted EPS Before Extra, 3 Yr. CAGR %	-21.52	-79.91	-48.56	4.16	411.3
Accounts Receivable, 3 Yr. CAGR %	-33.4	-19.88	-16.53	16.03	9.68
Inventory, 3 Yr. CAGR %	-	-13.04	-27.09	-45.79	-23.71
Net Property, Plant and Equip., 3 Yr. CAGR %	725.21	68.36	94.15	-6.81	-8.2
Total Assets, 3 Yr. CAGR %	-4.66	-12.96	-19.81	-10.67	-2.16
Tangible Book Value, 3 Yr. CAGR %	19.7	10.58	2.99	2.24	8.32
Common Equity, 3 Yr. CAGR %	17.61	9.45	2.18	2.24	8.29
Cash From Operations, 3 Yr. CAGR %	-15.53	62.42	19	-58.53	-23.15
Capital Expenditures, 3 Yr. CAGR %	228.14	54.59	79.91	-42.04	-50.47
Levered Free Cash Flow, 3 Yr. CAGR %	-12.55	-62.29	103.22	-55.31	-8.96
Unlevered Free Cash Flow, 3 Yr. CAGR %	-11.47	-64.85	89.78	-56.72	-1.63
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	154.48	81.41	-12.3	-22.36	-33.31
Gross Profit, 5 Yr. CAGR %	55.44	26.03	-10.61	-38.01	-48.86
EBITDA, 5 Yr. CAGR %	-1.53	-26.53	-26.72	-4.8	-11.54
EBITA, 5 Yr. CAGR %	-2.23	-42.93	-20.77	-3.25	-9.94
EBIT, 5 Yr. CAGR %	-2.23	-42.93	-20.77	-3.25	-9.94
Earnings From Cont. Operations, 5 Yr. CAGR %	57.54	-23.63	-18.18	-4.97	-1.15
Net Income, 5 Yr. CAGR %	48.76	-58.17	-29.93	-13.26	6.01
Normalized Net Income, 5 Yr. CAGR %	-15.62	-23.97	-44.11	-16.5	-13.99
Diluted EPS Before Extra, 5 Yr. CAGR %	47.59	-58.37	-29.91	-15.75	2.18
Accounts Receivable, 5 Yr. CAGR %	-	40.65	-15.92	-11.3	-4.62
Inventory, 5 Yr. CAGR %	-	-	-	-22.31	-25.02
Net Property, Plant and Equip., 5 Yr. CAGR %	-4.07	-5.74	247.26	31.11	44.41
Total Assets, 5 Yr. CAGR %	17.6	14.12	-10.1	-12.25	-8.43
Tangible Book Value, 5 Yr. CAGR %	84.37	17.42	11.09	7.45	7.26
Common Equity, 5 Yr. CAGR %	60.62	15.56	9.93	6.79	6.74
Cash From Operations, 5 Yr. CAGR %	19.5	-25.33	-15.54	12.74	-29.04
Capital Expenditures, 5 Yr. CAGR %	-	244.55	114.94	-24.41	9.7
Levered Free Cash Flow, 5 Yr. CAGR %	16.8	-26.02	-7.02	-51.06	0.76
Unlevered Free Cash Flow, 5 Yr. CAGR %	17.64	-29.09	-6.84	-51.54	-3.25