Income Statement Starlog Enterprises Limited

Stocks

STARLOG6

INE580C01019

Construction & Engineering

Delayed Bombay S.E. 06:20:12 2026-09-28 EDT			5-day change	1st Jan Change
39.93 ^INR	-2.61%		+5.25%	+5.63%

08-04	Starlog Enterprises Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
06-12	Starlog Enterprises Limited Announces Resignation of Seshadri from Independent Director, Effective June 12, 2026	CI

1d.4XXOF8J8O8hZK7fc7LAEXIkKvh3xuIOu75CONbCWlAk.0gf4cJQFaJcvWMSqtol1Odl5zFO08fbWhqDKdP_Z_zuUB4dn8Dh_rD1Sjw

Published financial data: STARLOG ENTERPRISES LIMITED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2022 (INR)	2023 (INR)	2024 (INR)	2025 (INR)	2026 (INR)
Revenues	1.79B	469M	124M	138M	98.69M
Other Revenues, Total	-	-	-	-	-
Total Revenues	1.79B	469M	124M	138M	98.69M
Cost of Goods Sold, Total	224M	82.96M	28.42M	29.43M	35.17M
Gross Profit	1.56B	386M	96.08M	109M	63.52M
Selling General & Admin Expenses, Total	10.9M	28.66M	26.14M	21.16M	18.57M
Provision for Bad Debts	1.07M	81K	4.56M	15.3M	-
Depreciation & Amortization - (IS)	263M	84.48M	39.5M	43.42M	39.28M
Other Operating Expenses	1.28B	331M	117M	46M	94.28M
Other Operating Expenses, Total	1.56B	444M	188M	126M	152M
Operating Income	7.27M	-58.26M	-91.51M	-17.23M	-88.6M
Interest Expense, Total	-623M	-179M	-59.3M	-13.47M	-12.42M
Interest And Investment Income	8.86M	12.03M	6.58M	6.88M	6.73M
Net Interest Expenses	-614M	-167M	-52.72M	-6.59M	-5.69M
Income (Loss) On Equity Invest.	-	-	-	-	-
Currency Exchange Gains (Loss)	-2.95M	-900K	-5.28M	-2.79M	-20.82M
Other Non Operating Income (Expenses)	10.38M	-3.57M	-236K	943K	1.22M
EBT, Excl. Unusual Items	-599M	-230M	-150M	-25.66M	-114M
Gain (Loss) On Sale Of Investments	-	162M	-51K	-	-
Gain (Loss) On Sale Of Assets	29.57M	17K	9.5M	-	201K
Insurance Settlements	6.42M	2.84M	-	-	-
Other Unusual Items	65.36M	930M	113M	289M	-17.1M
EBT, Incl. Unusual Items	-498M	865M	-26.91M	263M	-131M
Income Tax Expense	-1.46M	4.94M	-	2.43M	3.58M
Earnings From Continuing Operations	-497M	860M	-26.91M	261M	-134M
Net Income to Company	-497M	860M	-26.91M	261M	-134M
Minority Interest	107M	1.91M	3.41M	874K	6.15M
Net Income - (IS)	-390M	862M	-23.5M	262M	-128M
Net Income to Common Incl Extra Items	-390M	862M	-23.5M	262M	-128M
Net Income to Common Excl. Extra Items	-390M	862M	-23.5M	262M	-128M
Per Share Items
Net EPS - Basic	-32.56	72.05	-1.96	21.86	-8.57
Basic EPS - Continuing Operations	-32.56	72.05	-1.96	21.86	-8.57
Basic Weighted Average Shares Outstanding	11.97M	11.97M	11.97M	11.97M	14.97M
Net EPS - Diluted	-32.56	72.05	-1.96	21.86	-8.57
Diluted EPS - Continuing Operations	-32.56	72.05	-1.96	21.86	-8.57
Diluted Weighted Average Shares Outstanding	11.97M	11.97M	11.97M	11.97M	14.97M
Normalized Basic EPS	-22.37	-11.86	-7.54	-1.27	-4.35
Normalized Diluted EPS	-22.37	-11.86	-7.54	-1.27	-4.35
Payout Ratio	-	-	-	-	-
Supplemental Items
EBITDA	270M	26.22M	-52.01M	26.19M	-51.12M
EBITA	147M	-32.55M	-91.51M	-17.23M	-88.6M
EBIT	7.27M	-58.26M	-91.51M	-17.23M	-88.6M
EBITDAR	280M	53.57M	-25.93M	46.77M	-33.51M
Total Revenues (As Reported)	1.92B	662M	254M	146M	107M
Effective Tax Rate - (Ratio)	0.29	0.57	-	0.92	-2.74
Current Domestic Taxes	353K	272K	-	2.33M	2.69M
Total Current Taxes	353K	272K	-	2.33M	2.69M
Deferred Domestic Taxes	-	-	-	96K	279K
Total Deferred Taxes	-	-	-	96K	279K
Normalized Net Income	-268M	-142M	-90.18M	-15.17M	-65.03M
Interest on Long-Term Debt	-	-	-	379K	286K
Non-Cash Pension Expense	1.06M	42K	11K	-56K	-50K
Supplemental Operating Expense Items
Advertising Expense	999K	1.31M	54K	578K	962K
Selling and Marketing Expenses	999K	1.31M	54K	578K	962K
Net Rental Expense, Total	9.9M	27.35M	26.08M	20.58M	17.61M
Imputed Operating Lease Interest Expense	8.2M	10.06M	12.79M	36.54M	422M
Imputed Operating Lease Depreciation	1.7M	17.29M	13.29M	-15.97M	-405M
Maintenance & Repair Expenses, Total	32.36M	7.68M	3.51M	5.3M	3.38M

Fiscal Period: March	2022 (INR)	2023 (INR)	2024 (INR)	2025 (INR)	2026 (INR)
Assets
Cash And Equivalents	67.49M	134M	34.53M	28.31M	78.46M
Short Term Investments	60.7M	53.63M	8.63M	-	-
Total Cash And Short Term Investments	128M	188M	43.16M	28.31M	78.46M
Accounts Receivable, Total	421M	364M	338M	329M	316M
Other Receivables	83.87M	8.42M	-	-	-
Notes Receivable	134M	58.83M	58.78M	60.32M	138M
Total Receivables	639M	432M	397M	389M	454M
Inventory	83.12M	21.16M	-	-	-
Prepaid Expenses	23.94M	6.04M	3.24M	2.44M	1.31M
Restricted Cash	-	-	-	-	21.69M
Other Current Assets, Total	110M	177M	120M	143M	103M
Total Current Assets	985M	823M	563M	563M	658M
Gross Property Plant And Equipment	4.44B	3.19B	2.35B	1.85B	-
Accumulated Depreciation	-3.21B	-2.31B	-2.13B	-1.62B	-
Net Property Plant And Equipment	1.23B	880M	220M	228M	243M
Long-term Investments	639M	121M	121M	121M	121M
Other Intangibles, Total	4.19B	1.22B	-	-	-
Loans Receivable Long-Term	-	65.55M	77.97M	17.8M	-
Other Long-Term Assets, Total	503M	381M	366M	259M	156M
Total Assets	7.54B	3.49B	1.35B	1.19B	1.18B
Liabilities
Accounts Payable, Total	407M	196M	31.38M	36.77M	18.89M
Accrued Expenses, Total	1.28B	611M	312M	110M	79.69M
Short-term Borrowings	426M	29.44M	-	-	-
Current Portion of Long-Term Debt	1.34B	540M	116M	-	-
Current Portion of Leases	-	-	-	1.7M	1.7M
Unearned Revenue Current, Total	-	-	-	23.12M	13.73M
Other Current Liabilities	616M	352M	249M	85.09M	103M
Total Current Liabilities	4.07B	1.73B	709M	257M	217M
Long-Term Debt	4.22B	1.25B	-	-	-
Long-Term Leases	-	-	-	3.15M	1.74M
Unearned Revenue Non Current	123M	120M	120M	-	-
Pension & Other Post Retirement Benefits	11.17M	3.06M	576K	453K	570K
Deferred Tax Liability Non Current	-	-	-	95K	375K
Other Non Current Liabilities	212M	110M	120M	269M	283M
Total Liabilities	8.64B	3.21B	950M	529M	503M
Common Stock, Total	120M	120M	120M	120M	150M
Additional Paid In Capital	4.09B	3.88B	3.88B	3.88B	4B
Retained Earnings	-5.48B	-4.91B	-4.47B	-4.21B	-4.34B
Comprehensive Income and Other	167M	817M	817M	817M	817M
Total Common Equity	-1.1B	-89.9M	345M	606M	628M
Minority Interest	4.66M	370M	54.44M	53.56M	47.08M
Total Equity	-1.1B	280M	399M	660M	676M
Total Liabilities And Equity	7.54B	3.49B	1.35B	1.19B	1.18B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	11.97M	11.97M	11.97M	14.97M	14.97M
ECS Total Common Shares Outstanding	11.97M	11.97M	11.97M	11.97M	14.97M
Book Value / Share	-92.13	-7.51	28.8	50.66	41.99
Tangible Book Value	-5.29B	-1.31B	345M	606M	628M
Tangible Book Value Per Share	-442.07	-109.47	28.8	50.66	41.99
Total Debt	5.99B	1.82B	116M	4.85M	3.44M
Net Debt	5.86B	1.63B	73.3M	-23.46M	-75.02M
Debt Equivalent of Unfunded Proj. Benefit Obligation	8.36M	114K	164K	288K	239K
Debt Equivalent Oper. Leases	79.18M	219M	209M	165M	141M
Minority Interest, Total (Incl. Fin. Div)	4.66M	370M	54.44M	53.56M	47.08M
Equity Method Investments, Total	638M	120M	120M	120M	120M
Account Code - Inventory Valuation	3	3	3	3	3
Inventories - Others	83.12M	21.16M	-	-	-
Land - (BS)	684K	684K	-	-	-
Buildings, Total	4.79M	766K	767K	767K	-
Machinery, Total	4.43B	3.18B	2.35B	1.85B	-
Full Time Employees	14	8	6	56	39
Accumulated Allowance for Doubtful Accounts (Supple)	58.01M	55.36M	54.79M	68.64M	141M

Fiscal Period: March	2022 (INR)	2023 (INR)	2024 (INR)	2025 (INR)	2026 (INR)
Net Income	-390M	862M	-23.5M	262M	-128M
Depreciation & Amortization - CF	123M	58.77M	39.5M	43.42M	39.28M
Amortization of Goodwill and Intangible Assets - (CF)	140M	25.71M	-	-	-
Depreciation & Amortization, Total	263M	84.48M	39.5M	43.42M	39.28M
Amortization of Deferred Charges, Total - (CF)	-	-	-	-	-
(Gain) Loss From Sale Of Asset	-29.57M	66.4M	-9.5M	-104M	-
(Gain) Loss on Sale of Investments - (CF)	-	-405M	51K	-	-
Provision and Write-off of Bad Debts	1.07M	81K	4.56M	-	-
Other Operating Activities, Total	406M	61.06M	-1.68M	-157M	72.77M
Change In Accounts Receivable	20.68M	44.66M	-29M	12.97M	8.1M
Change In Inventories	-10.48M	61.96M	-	-	-
Change In Accounts Payable	-14.24M	-199M	73.63M	-31.03M	-45.02M
Change in Other Net Operating Assets	124M	-946M	-24.22M	-190M	-32.14M
Cash from Operations	370M	-370M	29.82M	-165M	-85.23M
Capital Expenditure	-3.5M	-1.13M	-16.09M	-69.5M	-54.78M
Sale of Property, Plant, and Equipment	119M	223M	13.62M	174M	2.27M
Sale (Purchase) of Intangible assets	1.7M	2.94B	-	-	-
Investment in Marketable and Equity Securities, Total	791K	927M	-815K	2.07M	81.83M
Other Investing Activities, Total	7.84M	3.24M	-22.39M	-66.41M	-15.25M
Cash from Investing	126M	4.09B	-25.68M	39.72M	14.07M
Long-Term Debt Issued, Total	-	-	-	98.3M	-
Total Debt Issued	-	-	-	98.3M	-
Long-Term Debt Repaid, Total	-39.69M	-4.17B	-54.74M	-1.7M	-1.7M
Total Debt Repaid	-39.69M	-4.17B	-54.74M	-1.7M	-1.7M
Issuance of Common Stock	-	-	-	-	150M
Common Dividends Paid	-	-	-	-	-
Common & Preferred Stock Dividends Paid	-	-	-	-	-
Other Financing Activities, Total	-545M	-163M	-49.11M	-801K	-5.3M
Cash from Financing	-584M	-4.33B	-104M	95.8M	143M
Miscellaneous Cash Flow Adjustments	1K	1K	-	101K	-
Net Change in Cash	-88.39M	-610M	-99.7M	-29.12M	71.84M
Supplemental Items
Cash Interest Paid	545M	163M	49.11M	801K	5.3M
Cash Income Tax Paid (Refund)	22.09M	93.07M	-14.15M	-22.94M	-38.22M
Levered Free Cash Flow	69.67M	1.95B	-522M	-296M	-121M
Unlevered Free Cash Flow	459M	2.07B	-485M	-287M	-113M
Change In Net Working Capital	-194M	924M	451M	250M	42.02M
Net Debt Issued / Repaid	-39.69M	-4.17B	-54.74M	96.6M	-1.7M

Fiscal Period: March	2022 (INR)	2023 (INR)	2024 (INR)	2025 (INR)	2026 (INR)
Profitability
Return on Assets	0.06	-0.66	-2.36	-0.84	-4.68
Return on Total Capital	0.09	-1.04	-4.38	-1.82	-8.24
Return On Equity %	59.24	-210.46	-7.92	49.25	-20.13
Return on Common Equity	43.42	-144.62	-18.45	55.03	-20.77
Margin Analysis
Gross Profit Margin %	87.48	82.3	77.17	78.69	64.37
SG&A Margin	0.61	6.12	21	15.32	18.82
EBITDA Margin %	15.1	5.59	-41.78	18.97	-51.79
EBITA Margin %	8.22	-6.95	-73.5	-12.48	-89.78
EBIT Margin %	0.41	-12.43	-73.5	-12.48	-89.78
Income From Continuing Operations Margin %	-27.78	183.57	-21.62	188.86	-136.16
Net Income Margin %	-21.8	183.98	-18.88	189.49	-129.93
Net Avail. For Common Margin %	-21.8	183.98	-18.88	189.49	-129.93
Normalized Net Income Margin	-14.97	-30.28	-72.43	-10.98	-65.9
Levered Free Cash Flow Margin	3.9	416.71	-419.3	-214.12	-122.26
Unlevered Free Cash Flow Margin	25.68	440.64	-389.53	-208.02	-114.39
Asset Turnover
Asset Turnover	0.23	0.08	0.05	0.11	0.08
Fixed Assets Turnover	1.34	0.45	0.23	0.62	0.42
Receivables Turnover (Average Receivables)	4.21	1.19	0.35	0.41	0.31
Inventory Turnover (Average Inventory)	2.87	1.59	-	-	-
Short Term Liquidity
Current Ratio	0.24	0.48	0.79	2.19	3.03
Quick Ratio	0.16	0.32	0.54	1.39	1.81
Operating Cash Flow to Current Liabilities	0.09	-0.21	0.04	-0.64	-0.39
Days Sales Outstanding (Average Receivables)	86.77	305.86	1.03K	882.18	1.19K
Days Outstanding Inventory (Average Inventory)	127.02	229.4	-	-	-
Average Days Payable Outstanding	643.48	5.25K	-	501.5	292.16
Cash Conversion Cycle (Average Days)	-429.68	-4.71K	-	-	-
Long Term Solvency
Total Debt/Equity	-545.5	648.57	29.18	0.74	0.51
Total Debt / Total Capital	122.45	86.64	22.59	0.73	0.51
LT Debt/Equity	-384.59	445.42	-	0.48	0.26
Long-Term Debt / Total Capital	86.33	59.5	-	0.47	0.26
Total Liabilities / Total Assets	114.56	91.97	70.41	44.51	42.67
EBIT / Interest Expense	0.01	-0.32	-1.54	-1.28	-7.13
EBITDA / Interest Expense	0.43	0.15	-0.88	1.95	-3.97
(EBITDA - Capex) / Interest Expense	0.43	0.14	-1.15	-3.22	-8.38
Total Debt / EBITDA	22.18	69.35	-2.24	0.19	-0.07
Net Debt / EBITDA	21.71	62.18	-1.41	-0.9	1.52
Total Debt / (EBITDA - Capex)	22.47	72.47	-1.71	-0.11	-0.03
Net Debt / (EBITDA - Capex)	21.99	64.99	-1.08	0.54	0.72
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	4.57	-73.78	-73.43	10.9	-28.52
Gross Profit, 1 Yr. Growth %	2.84	-75.34	-75.09	13.41	-41.91
EBITDA, 1 Yr. Growth %	-24.16	-90.29	-298.39	889.12	-307.59
EBITA, 1 Yr. Growth %	-27.23	-122.15	181.11	-53.24	420.94
EBIT, 1 Yr. Growth %	-88.3	-900.91	57.07	-53.24	420.94
Earnings From Cont. Operations, 1 Yr. Growth %	-3.49	-273.24	-103.13	-1.07K	-151.53
Net Income, 1 Yr. Growth %	-10.1	-321.29	-102.73	-1.21K	-149.01
Normalized Net Income, 1 Yr. Growth %	1.28	-46.98	-36.46	-75.1	333.23
Diluted EPS Before Extra, 1 Yr. Growth %	-10.1	-321.29	-102.73	-1.21K	-139.19
Accounts Receivable, 1 Yr. Growth %	-1.78	-13.52	-7.09	-2.79	-3.94
Inventory, 1 Yr. Growth %	14.43	-74.54	-	-	-
Net Property, Plant and Equip., 1 Yr. Growth %	-14.55	-28.26	-74.93	3.6	6.51
Total Assets, 1 Yr. Growth %	-6.9	-53.71	-61.36	-12.64	-0.72
Tangible Book Value, 1 Yr. Growth %	5.36	-75.24	-126.31	75.89	3.66
Common Equity, 1 Yr. Growth %	59.26	-91.85	-483.42	75.89	3.66
Cash From Operations, 1 Yr. Growth %	-25.15	-199.95	-108.06	-1.25K	-48.26
Capital Expenditures, 1 Yr. Growth %	57.07	-67.67	1.32K	338.33	-21.18
Levered Free Cash Flow, 1 Yr. Growth %	253.17	2.7K	-126.38	-50.23	-64.28
Unlevered Free Cash Flow, 1 Yr. Growth %	12.05	349.88	-123.2	-47.97	-65.72
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-3.49	-47.64	-73.61	-45.72	-10.97
Gross Profit, 2 Yr. CAGR %	-5.33	-49.64	-75.21	-46.93	-18.57
EBITDA, 2 Yr. CAGR %	-18.11	-72.86	-56.11	-0.05	339.36
EBITA, 2 Yr. CAGR %	-20.6	-59.85	-21.08	-27.25	55.07
EBIT, 2 Yr. CAGR %	-72.17	-3.22	254.68	-45.62	55.07
Earnings From Cont. Operations, 2 Yr. CAGR %	-6.55	29.3	-76.72	-44.95	123.03
Net Income, 2 Yr. CAGR %	-2.88	41.05	-75.44	-44.91	133.07
Normalized Net Income, 2 Yr. CAGR %	7.49	-26.72	-41.96	-67.31	3.33
Diluted EPS Before Extra, 2 Yr. CAGR %	-2.88	41.05	-75.44	-44.91	108.41
Accounts Receivable, 2 Yr. CAGR %	-15.17	-7.83	-10.36	-4.96	-3.37
Inventory, 2 Yr. CAGR %	1.56	-46.02	-	-	-
Net Property, Plant and Equip., 2 Yr. CAGR %	-13.37	-21.71	-57.59	-49.04	5.04
Total Assets, 2 Yr. CAGR %	-7.94	-34.35	-57.71	-41.64	-6.95
Tangible Book Value, 2 Yr. CAGR %	5.78	-48.92	-74.47	-31.97	35.03
Common Equity, 2 Yr. CAGR %	106.27	-63.96	-44.09	159.69	35.03
Cash From Operations, 2 Yr. CAGR %	-28.61	-13.51	-71.62	-33.29	144.44
Capital Expenditures, 2 Yr. CAGR %	-	-28.74	114.37	683.54	85.88
Levered Free Cash Flow, 2 Yr. CAGR %	-62.14	894.97	173.73	-61.35	-54.93
Unlevered Free Cash Flow, 2 Yr. CAGR %	-28.62	124.52	2.79	-62.94	-54.78
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	12.46	-37.5	-58.24	-57.41	-40.51
Gross Profit, 3 Yr. CAGR %	16.73	-39.54	-60.17	-58.89	-45.19
EBITDA, 3 Yr. CAGR %	7.05	-59.77	-47.33	-54.05	24.93
EBITA, 3 Yr. CAGR %	57.53	-48.12	-23.19	-51.05	39.62
EBIT, 3 Yr. CAGR %	-58.63	-14.72	13.74	33.3	15
Earnings From Cont. Operations, 3 Yr. CAGR %	-14.32	14.8	-62.6	-19.32	-46.15
Net Income, 3 Yr. CAGR %	-10.75	27.8	-62.15	-12.43	-47.02
Normalized Net Income, 3 Yr. CAGR %	1.84	-15.07	-30.12	-61.59	-22.91
Diluted EPS Before Extra, 3 Yr. CAGR %	-10.75	27.8	-62.15	-12.43	-50.83
Accounts Receivable, 3 Yr. CAGR %	-10.65	-14.62	-7.59	-7.9	-4.62
Inventory, 3 Yr. CAGR %	39.86	-35.96	-	-	-
Net Property, Plant and Equip., 3 Yr. CAGR %	-14	-18.65	-46.44	-42.89	-34.84
Total Assets, 3 Yr. CAGR %	-6.23	-26.8	-44.98	-45.98	-30.37
Tangible Book Value, 3 Yr. CAGR %	5.77	-34.81	-59.06	-51.43	-21.72
Common Equity, 3 Yr. CAGR %	93.24	-29.73	-20.74	-18.07	91.21
Cash From Operations, 3 Yr. CAGR %	54.94	-20.14	-60.79	-23.66	-38.71
Capital Expenditures, 3 Yr. CAGR %	-87.92	-	93.26	170.77	264.41
Levered Free Cash Flow, 3 Yr. CAGR %	-73.45	58.97	197.99	61.9	-60.64
Unlevered Free Cash Flow, 3 Yr. CAGR %	-48.56	31.85	5.79	-14.47	-62.2
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	12.79	-33.96	-37.03	-40.93	-43.47
Gross Profit, 5 Yr. CAGR %	14.32	-35.86	-37.2	-42.61	-47.01
EBITDA, 5 Yr. CAGR %	2.44	-15.13	-25.06	-42.1	-32.17
EBITA, 5 Yr. CAGR %	23.31	-35.95	19.48	-40.6	-15.19
EBIT, 5 Yr. CAGR %	-41.11	-30.29	-2.29	-28.77	7.33
Earnings From Cont. Operations, 5 Yr. CAGR %	-6.77	3.5	-49.12	-14.44	-23.55
Net Income, 5 Yr. CAGR %	-7.64	11.08	-46.73	-8.73	-21.62
Normalized Net Income, 5 Yr. CAGR %	-5.69	-18.22	-18.67	-42.03	-24.45
Diluted EPS Before Extra, 5 Yr. CAGR %	-7.64	11.08	-46.73	-8.73	-25.05
Accounts Receivable, 5 Yr. CAGR %	-4.59	-9.23	-10.53	-10.88	-5.92
Inventory, 5 Yr. CAGR %	29.86	0	-	-	-
Net Property, Plant and Equip., 5 Yr. CAGR %	-14.44	-16.09	-35.19	-32.53	-29.88
Total Assets, 5 Yr. CAGR %	1.72	-17.95	-31.8	-33.14	-31.99
Tangible Book Value, 5 Yr. CAGR %	65.81	-19.96	-40.1	-33.69	-34.01
Common Equity, 5 Yr. CAGR %	-1.91	-33.64	17.67	18.53	-1.91
Cash From Operations, 5 Yr. CAGR %	2.51	17.6	-21.42	-25.68	-29.65
Capital Expenditures, 5 Yr. CAGR %	-10.08	-43.96	-61.83	-	89.71
Levered Free Cash Flow, 5 Yr. CAGR %	-14.24	18.55	-32.5	-9.47	43.65
Unlevered Free Cash Flow, 5 Yr. CAGR %	25.37	13.3	-32.15	-20.44	-22.72