Income Statement Systech

Stocks

0050

MYQ0050OO003

IT Services & Consulting

Market Closed - BURSA MALAYSIA 04:50:01 2026-09-23 EDT			5-day change	1st Jan Change
0.1550 ^MYR	0.00%		+3.33%	-

09-20	WTS Capital Berhad will Change its Ticker to WTS from SYSTECH	CI
09-17	Systech to Change Name	MT

5.gNWeHtQBu1VhhtRbKiNBOTr5DhPMgBccoafZpLLnbv4.45nLQaVViC8-3pMURXooUWO8aCSW7X1d083vlN-BN6m0g_JJ4FbUOhLAmQ

Published financial data: SYSTECH

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2022 (MYR)	2023 (MYR)	2024 (MYR)	2025 (MYR)	2026 (MYR)
Revenues	22.38M	17.45M	25.13M	63.59M	335M
Total Revenues	22.38M	17.45M	25.13M	63.59M	335M
Cost of Goods Sold, Total	13.03M	10.77M	14.5M	49.68M	312M
Gross Profit	9.36M	6.68M	10.63M	13.91M	23.44M
Selling General & Admin Expenses, Total	7.37M	4.63M	15.64M	20M	22.03M
Provision for Bad Debts	-	-	-	203K	-449K
Other Operating Expenses	22.68M	1.34M	-262K	-1.59M	-406K
Other Operating Expenses, Total	30.05M	5.98M	15.38M	18.61M	21.17M
Operating Income	-20.69M	705K	-4.75M	-4.7M	2.26M
Interest Expense, Total	-222K	-19K	-34K	-1.01M	-978K
Interest And Investment Income	62K	4K	-	-	-
Net Interest Expenses	-160K	-15K	-34K	-1.01M	-978K
Currency Exchange Gains (Loss)	-	-	-	-	-
Other Non Operating Income (Expenses)	-	-	-2K	-	-
EBT, Excl. Unusual Items	-20.85M	690K	-4.78M	-5.71M	1.29M
Gain (Loss) On Sale Of Investments	38K	28K	-	-	-
EBT, Incl. Unusual Items	-20.81M	718K	-4.78M	-5.71M	1.29M
Income Tax Expense	874K	425K	726K	2.52M	1.9M
Earnings From Continuing Operations	-21.69M	293K	-5.51M	-8.24M	-612K
Earnings Of Discontinued Operations	-	-6.05M	-65K	-	357K
Net Income to Company	-21.69M	-5.76M	-5.58M	-8.24M	-255K
Minority Interest	32K	-217K	26K	481K	101K
Net Income - (IS)	-21.65M	-5.98M	-5.55M	-7.76M	-154K
Net Income to Common Incl Extra Items	-21.65M	-5.98M	-5.55M	-7.76M	-154K
Net Income to Common Excl. Extra Items	-21.65M	76K	-5.48M	-7.76M	-511K
Per Share Items
Net EPS - Basic	-0.06	-0.02	-0.02	-0.01	-0
Basic EPS - Continuing Operations	-0.06	0	-0.02	-0.01	-0
Basic Weighted Average Shares Outstanding	348M	348M	348M	617M	674M
Net EPS - Diluted	-0.06	-0.02	-0.02	-0.01	-0
Diluted EPS - Continuing Operations	-0.06	0	-0.02	-0.01	-0
Diluted Weighted Average Shares Outstanding	348M	348M	348M	617M	674M
Normalized Basic EPS	-0.04	0	-0.01	-0.01	0
Normalized Diluted EPS	-0.04	0	-0.01	-0.01	0
Dividend Per Share	-	-	-	-	-
Payout Ratio	-3.2	-	-	-	-
Supplemental Items
EBITDA	-20.13M	1.3M	-4.14M	-3.65M	3.23M
EBITA	-20.69M	705K	-4.52M	-4.4M	2.82M
EBIT	-20.69M	705K	-4.75M	-4.7M	2.26M
EBITDAR	-	-	-	-	-
Effective Tax Rate - (Ratio)	-4.2	59.19	-15.18	-44.17	147.59
Current Domestic Taxes	205K	-	-	-	-
Current Foreign Taxes	12K	-	-	-	-
Total Current Taxes	217K	585K	1.05M	2.34M	2.06M
Total Deferred Taxes	657K	-160K	-324K	185K	-159K
Normalized Net Income	-13M	214K	-2.96M	-3.09M	905K
Interest on Long-Term Debt	222K	-	19K	70K	34K
Supplemental Operating Expense Items
Selling and Marketing Expenses	1.93M	1.11M	1.94M	3.37M	6.89M
General and Administrative Expenses	5.44M	3.52M	13.7M	16.63M	15.14M
Research And Development Expense From Footnotes	4.06M	-	-	-	555K
Net Rental Expense, Total	-	-	-	-	-
Imputed Operating Lease Interest Expense	-	-	-	-	-
Imputed Operating Lease Depreciation	-	-	-	-	-

Fiscal Period: March	2022 (MYR)	2023 (MYR)	2024 (MYR)	2025 (MYR)	2026 (MYR)
Assets
Cash And Equivalents	5.2M	3.49M	2.96M	4.37M	70.96M
Short Term Investments	155K	134K	3M	12.75M	2.68M
Total Cash And Short Term Investments	5.36M	3.63M	5.96M	17.12M	73.64M
Accounts Receivable, Total	3.83M	5.16M	6.89M	35.6M	42.91M
Other Receivables	793K	29K	167K	986K	2.04M
Total Receivables	4.63M	5.19M	7.05M	36.58M	44.94M
Inventory	12K	8K	8K	13.43M	11.16M
Prepaid Expenses	195K	616K	446K	1.41M	2.85M
Other Current Assets, Total	551K	14.84M	-	-	141M
Total Current Assets	10.74M	24.27M	13.47M	68.53M	274M
Gross Property Plant And Equipment	9.48M	2.29M	4.86M	4.86M	2M
Accumulated Depreciation	-4.79M	-1.91M	-2.44M	-1.89M	-1.08M
Net Property Plant And Equipment	4.69M	376K	2.42M	2.96M	922K
Long-term Investments	196K	-	-	-	-
Goodwill	9.72M	5.31M	17.59M	14.93M	13.16M
Other Intangibles, Total	9.12M	3.28M	6.45M	5.49M	3.11M
Deferred Tax Assets Long-Term	-	-	359K	726K	794K
Other Long-Term Assets, Total	3.26M	-	-	2.6M	55.84M
Total Assets	37.72M	33.24M	40.28M	95.25M	348M
Liabilities
Accounts Payable, Total	751K	903K	1.85M	5.57M	4.39M
Accrued Expenses, Total	878K	1.18M	2.02M	2.76M	2.07M
Short-term Borrowings	-	-	2.6M	-	3.95M
Current Portion of Long-Term Debt	350K	-	20K	5.77M	5.53M
Current Portion of Leases	333K	278K	551K	856K	462K
Current Income Taxes Payable	-	305K	1.06M	5.97M	6.62M
Unearned Revenue Current, Total	590K	951K	3.3M	3.22M	206M
Other Current Liabilities	39K	6.22M	5.34M	12.18M	2.47M
Total Current Liabilities	2.94M	9.84M	16.74M	36.34M	231M
Long-Term Debt	4.9M	-	40K	5.69M	4.16M
Long-Term Leases	279K	86K	828K	1.23M	327K
Unearned Revenue Non Current	-	-	-	-	53.66M
Deferred Tax Liability Non Current	1.06M	90K	1.17M	1.3M	613K
Other Non Current Liabilities	-	-	3M	-	-
Total Liabilities	9.18M	10.02M	21.78M	44.55M	290M
Common Stock, Total	43.88M	43.88M	43.88M	150M	159M
Retained Earnings	-17.34M	-23.32M	-28.87M	-36.63M	-36.78M
Treasury Stock	-376K	-376K	-376K	-376K	-376K
Comprehensive Income and Other	-202K	209K	627K	-65.14M	-65.47M
Total Common Equity	25.96M	20.4M	15.26M	48.01M	56.55M
Minority Interest	2.58M	2.82M	3.25M	2.68M	831K
Total Equity	28.54M	23.22M	18.51M	50.7M	57.38M
Total Liabilities And Equity	37.72M	33.24M	40.28M	95.25M	348M
Supplemental Items
ECS Total Shares Outstanding on Filing Date	346M	348M	643M	657M	707M
ECS Total Common Shares Outstanding	346M	348M	346M	643M	707M
Book Value / Share	0.08	0.06	0.04	0.07	0.08
Tangible Book Value	7.13M	11.81M	-8.78M	27.59M	40.28M
Tangible Book Value Per Share	0.02	0.03	-0.03	0.04	0.06
Total Debt	5.86M	364K	4.04M	13.54M	14.42M
Net Debt	505K	-3.26M	-1.92M	-3.58M	-59.22M
Debt Equivalent Oper. Leases	-	-	-	-	-
Minority Interest, Total (Incl. Fin. Div)	2.58M	2.82M	3.25M	2.68M	831K
Account Code - Inventory Valuation	5	5	5	5	5
Inventories - Finished Goods, Total	12K	8K	-	-	-
Buildings, Total	4.79M	-	-	-	-
Machinery, Total	2.7M	1.03M	1.19M	430K	134K
Full Time Employees	153	121	-	-	-
Assets under Capital Lease - Gross	-	-	-	-	-
Assets under Capital Lease - Accumulated Depreciation	-	-	-	-	-
Accumulated Allowance for Doubtful Accounts (Supple)	498K	32K	109K	1.98M	1.34M

Fiscal Period: March	2022 (MYR)	2023 (MYR)	2024 (MYR)	2025 (MYR)	2026 (MYR)
Net Income	-21.65M	-5.98M	-5.55M	-7.76M	-154K
Depreciation & Amortization - CF	836K	874K	776K	1.63M	1.18M
Amortization of Goodwill and Intangible Assets - (CF)	-	-	226K	302K	555K
Depreciation & Amortization, Total	836K	874K	1M	1.93M	1.73M
Amortization of Deferred Charges, Total - (CF)	3.5M	3.28M	1.2M	1.09M	302K
(Gain) Loss From Sale Of Asset	-	-95K	515K	-	2.35M
(Gain) Loss on Sale of Investments - (CF)	-	-	-	-	-2K
Asset Writedown & Restructuring Costs	20.38M	4.6M	1.15M	2.56M	-
Provision and Write-off of Bad Debts	269K	-50K	252K	203K	1.92M
Net Cash From Discontinued Operations	-	-6.17M	450K	-	740K
Other Operating Activities, Total	612K	6.66M	301K	-61K	-1.44M
Change In Accounts Receivable	-818K	-2.02M	-2.22M	-19.57M	-202M
Change In Inventories	4K	2K	-	-5.3M	2.27M
Change In Accounts Payable	-83K	1.15M	7.34M	2.73M	257M
Cash from Operations	3.05M	2.26M	4.44M	-24.16M	62.78M
Capital Expenditure	-463K	-416K	-1.48M	-1.22M	-218K
Sale of Property, Plant, and Equipment	-	95K	-	-	-
Cash Acquisitions	-	-	-8.09M	-18.85M	-8.32M
Divestitures	-	-	3.4M	-	-1.02M
Sale (Purchase) of Intangible assets	-3.51M	-1.27M	-123K	-245K	-112K
Investment in Marketable and Equity Securities, Total	-	-	-	-500K	483K
Other Investing Activities, Total	62K	15K	-	-1.82M	-764K
Cash from Investing	-3.91M	-1.57M	-6.3M	-22.63M	-9.95M
Short Term Debt Issued, Total	-	-	2.6M	-	-
Long-Term Debt Issued, Total	-	-	60K	-	4M
Total Debt Issued	-	-	2.66M	-	4M
Short Term Debt Repaid, Total	-	-	-	-2.6M	-
Long-Term Debt Repaid, Total	-734K	-710K	-473K	-4.05M	-2.45M
Total Debt Repaid	-734K	-710K	-473K	-6.65M	-2.45M
Issuance of Common Stock	-	-	-	51.28M	9.01M
Repurchase of Common Stock	-	-	-	-	-
Common Dividends Paid	-692K	-	-	-	-
Common & Preferred Stock Dividends Paid	-692K	-	-	-	-
Other Financing Activities, Total	-222K	-229K	-70K	-621K	-636K
Cash from Financing	-1.65M	-939K	2.12M	44.01M	9.92M
Foreign Exchange Rate Adjustments	8K	65K	92K	-133K	1.82M
Net Change in Cash	-2.5M	-189K	351K	-2.91M	64.57M
Supplemental Items
Cash Interest Paid	222K	229K	70K	621K	950K
Cash Income Tax Paid (Refund)	390K	345K	555K	2.56M	1.58M
Levered Free Cash Flow	-13.5M	-5.06M	14.75M	-29.78M	49.61M
Unlevered Free Cash Flow	-13.36M	-5.05M	14.77M	-29.15M	50.22M
Change In Net Working Capital	792K	7.96M	-17.15M	27.77M	-47.1M
Net Debt Issued / Repaid	-734K	-710K	2.19M	-6.65M	1.55M

Fiscal Period: March	2022 (MYR)	2023 (MYR)	2024 (MYR)	2025 (MYR)	2026 (MYR)
Profitability
Return on Assets	-26.36	1.24	-8.07	-4.33	0.64
Return on Total Capital	-28.14	1.52	-12.87	-6.77	2.08
Return On Equity %	-54.58	1.13	-26.41	-23.81	-1.13
Return on Common Equity	-58.3	0.33	-30.76	-24.52	-0.98
Margin Analysis
Gross Profit Margin %	41.8	38.29	42.29	21.87	6.99
SG&A Margin	32.92	26.54	62.22	31.45	6.57
EBITDA Margin %	-89.91	7.43	-16.49	-5.74	0.96
EBITA Margin %	-92.43	4.04	-17.99	-6.92	0.84
EBIT Margin %	-92.43	4.04	-18.89	-7.39	0.68
Income From Continuing Operations Margin %	-96.88	1.68	-21.93	-12.96	-0.18
Net Income Margin %	-96.73	-34.26	-22.08	-12.2	-0.05
Net Avail. For Common Margin %	-96.73	0.44	-21.82	-12.2	-0.15
Normalized Net Income Margin	-58.07	1.23	-11.79	-4.86	0.27
Levered Free Cash Flow Margin	-60.29	-29.01	58.7	-46.84	14.8
Unlevered Free Cash Flow Margin	-59.68	-28.94	58.78	-45.84	14.98
Asset Turnover
Asset Turnover	0.46	0.49	0.68	0.94	1.51
Fixed Assets Turnover	4.55	6.89	17.99	23.62	172.5
Receivables Turnover (Average Receivables)	5.95	3.88	4.1	2.99	8.54
Inventory Turnover (Average Inventory)	930.64	1.08K	1.81K	7.39	25.36
Short Term Liquidity
Current Ratio	3.65	2.47	0.8	1.89	1.18
Quick Ratio	3.39	0.9	0.78	1.48	0.51
Operating Cash Flow to Current Liabilities	1.04	0.23	0.27	-0.67	0.27
Days Sales Outstanding (Average Receivables)	61.34	94.03	89.18	121.93	42.73
Days Outstanding Inventory (Average Inventory)	0.39	0.34	0.2	49.36	14.39
Average Days Payable Outstanding	20.46	28.04	34.73	21.45	5.87
Cash Conversion Cycle (Average Days)	41.28	66.32	54.65	149.84	51.25
Long Term Solvency
Total Debt/Equity	20.54	1.57	21.82	26.71	25.14
Total Debt / Total Capital	17.04	1.54	17.91	21.08	20.09
LT Debt/Equity	18.14	0.37	4.69	13.64	7.82
Long-Term Debt / Total Capital	15.05	0.36	3.85	10.76	6.25
Total Liabilities / Total Assets	24.34	30.14	54.06	46.78	83.49
EBIT / Interest Expense	-93.2	37.11	-139.65	-4.64	2.31
EBITDA / Interest Expense	-89.43	83.11	-110.18	-2.73	4.09
(EBITDA - Capex) / Interest Expense	-91.52	61.21	-153.82	-3.93	3.87
Total Debt / EBITDA	-0.3	0.23	-1.08	-4.89	3.61
Net Debt / EBITDA	-0.03	-2.07	0.51	1.29	-14.81
Total Debt / (EBITDA - Capex)	-0.29	0.31	-0.77	-3.4	3.82
Net Debt / (EBITDA - Capex)	-0.02	-2.8	0.37	0.9	-15.67
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-1.9	6.52	44.03	153.02	701.21
Gross Profit, 1 Yr. Growth %	-6.27	3.87	59.06	30.87	151.49
EBITDA, 1 Yr. Growth %	-3.94K	-126	-411.89	-12.01	-392.74
EBITA, 1 Yr. Growth %	15K	-112.7	-713.57	-2.74	-252.13
EBIT, 1 Yr. Growth %	15K	-112.7	-744.23	-1.01	-176.88
Earnings From Cont. Operations, 1 Yr. Growth %	5.13K	-104.94	-1.98K	49.51	-90.75
Net Income, 1 Yr. Growth %	1.51K	-72.39	-7.18	39.79	-98.01
Normalized Net Income, 1 Yr. Growth %	1.1K	-106.22	-1.4K	4.26	-132.96
Diluted EPS Before Extra, 1 Yr. Growth %	1.51K	-101.29	-7.72K	-20.24	-93.23
Accounts Receivable, 1 Yr. Growth %	3.85	34.54	28.49	416.86	20.54
Inventory, 1 Yr. Growth %	-25	-33.33	0	168K	-16.91
Net Property, Plant and Equip., 1 Yr. Growth %	-9.24	-91.98	543.09	22.62	-68.9
Total Assets, 1 Yr. Growth %	-37.53	-11.9	21.21	136.45	264.9
Tangible Book Value, 1 Yr. Growth %	-24.12	65.68	-174.34	-414.29	46
Common Equity, 1 Yr. Growth %	-46.26	-21.45	-25.18	214.63	17.78
Cash From Operations, 1 Yr. Growth %	-52.17	-25.98	95.6	-643.74	-392.22
Capital Expenditures, 1 Yr. Growth %	226.06	-10.15	256.73	-17.72	-82.15
Levered Free Cash Flow, 1 Yr. Growth %	-1.2K	29.23	-392.61	-301.91	-251.9
Unlevered Free Cash Flow, 1 Yr. Growth %	-1.07K	29.57	-393.72	-297.33	-256.7
Dividend Per Share, 1 Yr. Growth %	-	-	-	-	-
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-10.69	-12.55	23.86	90.9	265.25
Gross Profit, 2 Yr. CAGR %	-15.33	-18.19	28.54	44.28	48.5
EBITDA, 2 Yr. CAGR %	247.99	57.33	-8.84	65.66	-11.78
EBITA, 2 Yr. CAGR %	413.72	126.85	-9.75	144.28	-21.04
EBIT, 2 Yr. CAGR %	413.72	126.85	-7.52	152.53	-30.95
Earnings From Cont. Operations, 2 Yr. CAGR %	965.55	-15.97	-3.59	430.25	-66.67
Net Income, 2 Yr. CAGR %	495.8	111.06	-49.38	13.91	-83.34
Normalized Net Income, 2 Yr. CAGR %	446.03	-55.48	-7.21	268.36	-44.75
Diluted EPS Before Extra, 2 Yr. CAGR %	495.86	-76.23	-3.56	679.54	-78.08
Accounts Receivable, 2 Yr. CAGR %	-8.79	18.2	34.04	157.7	149.6
Inventory, 2 Yr. CAGR %	0	-29.29	-18.35	4K	3.63K
Net Property, Plant and Equip., 2 Yr. CAGR %	-3.62	-73.01	-28.17	180.81	-38.25
Total Assets, 2 Yr. CAGR %	-21.57	-25.82	3.34	69.29	193.74
Tangible Book Value, 2 Yr. CAGR %	-12.79	12.12	10.98	52.85	114.21
Common Equity, 2 Yr. CAGR %	-27.96	-35.03	-23.34	53.43	92.5
Cash From Operations, 2 Yr. CAGR %	-32.86	-40.49	20.73	226.12	275.85
Capital Expenditures, 2 Yr. CAGR %	27.68	71.16	79.03	71.32	-61.67
Levered Free Cash Flow, 2 Yr. CAGR %	215.71	102.84	94.08	143.07	83.38
Unlevered Free Cash Flow, 2 Yr. CAGR %	193.47	91.54	94.7	140.75	84.38
Dividend Per Share, 2 Yr. CAGR %	-	-	-	-	-
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-7.68	-14.65	3.27	57.16	167.84
Gross Profit, 3 Yr. CAGR %	-16.04	-20.01	2.11	29.31	51.94
EBITDA, 3 Yr. CAGR %	79.02	-7.93	99.25	-9.91	34.39
EBITA, 3 Yr. CAGR %	102.76	-3.48	220.78	-7.47	56.39
EBIT, 3 Yr. CAGR %	102.76	-3.48	226.03	-5.4	45.37
Earnings From Cont. Operations, 3 Yr. CAGR %	153.32	15.33	136.79	11.59	27.83
Net Income, 3 Yr. CAGR %	266.18	114	60.5	-28.98	-70.47
Normalized Net Income, 3 Yr. CAGR %	191.21	-21.09	39.98	-3.53	58.38
Diluted EPS Before Extra, 3 Yr. CAGR %	266.21	-50.1	59.88	-9.47	54.13
Accounts Receivable, 3 Yr. CAGR %	-16.12	3.83	23.11	110.19	100.04
Inventory, 3 Yr. CAGR %	6.27	-12.64	-20.63	938.22	1.02K
Net Property, Plant and Equip., 3 Yr. CAGR %	-3.22	-57.92	-22.34	-14.15	34.85
Total Assets, 3 Yr. CAGR %	-15.95	-18.47	-12.63	36.17	118.68
Tangible Book Value, 3 Yr. CAGR %	-9.37	8.01	-2.23	57.01	50.53
Common Equity, 3 Yr. CAGR %	-20.31	-25.86	-31.9	22.74	40.49
Cash From Operations, 3 Yr. CAGR %	-20.36	-30.64	-11.33	99.37	202.32
Capital Expenditures, 3 Yr. CAGR %	7.18	13.57	118.63	38.16	-19.38
Levered Free Cash Flow, 3 Yr. CAGR %	355.04	55.19	128.89	96.65	114.29
Unlevered Free Cash Flow, 3 Yr. CAGR %	464.53	48.21	120.58	95.57	115.34
Dividend Per Share, 3 Yr. CAGR %	-	-	-	-	-
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	8.12	-4.86	-2.45	17.77	71.17
Gross Profit, 5 Yr. CAGR %	-1.26	-12.76	-7.64	1.28	18.61
EBITDA, 5 Yr. CAGR %	40.44	-18.49	3.39	17.02	43.84
EBITA, 5 Yr. CAGR %	47.69	-23.16	12.75	41.18	83.09
EBIT, 5 Yr. CAGR %	47.69	-23.16	13.85	43.07	75.24
Earnings From Cont. Operations, 5 Yr. CAGR %	52.65	-30.91	32.8	112.3	8.08
Net Income, 5 Yr. CAGR %	51.66	35.47	65.94	66.29	-35.14
Normalized Net Income, 5 Yr. CAGR %	46.5	-28.91	41.29	47.95	-3.49
Diluted EPS Before Extra, 5 Yr. CAGR %	48.91	-45.62	65.56	48.29	-27.78
Accounts Receivable, 5 Yr. CAGR %	9.37	-4.63	1.18	50.52	63.33
Inventory, 5 Yr. CAGR %	-	-22.71	-4.36	307.17	270.42
Net Property, Plant and Equip., 5 Yr. CAGR %	-4.98	-42.34	-14.1	-10.08	-29.15
Total Assets, 5 Yr. CAGR %	-4.65	-12.46	-8.71	9.21	41.91
Tangible Book Value, 5 Yr. CAGR %	-7.42	6.19	-1.72	24.11	33.8
Common Equity, 5 Yr. CAGR %	-7.39	-16.6	-21.54	-0.82	3.2
Cash From Operations, 5 Yr. CAGR %	-15.39	-11.97	-5.94	29	58.01
Capital Expenditures, 5 Yr. CAGR %	-9.53	0.19	31.6	33.87	8.95
Levered Free Cash Flow, 5 Yr. CAGR %	59.74	52.89	152.67	85.55	109.47
Unlevered Free Cash Flow, 5 Yr. CAGR %	55.51	66.98	188.24	79.81	105.32
Dividend Per Share, 5 Yr. CAGR %	-	-	-	-	-