Income Statement Techfast Holdings

Stocks

0084

MYQ0084OO002

Oil & Gas Refining and Marketing

Market Closed - BURSA MALAYSIA 04:50:03 2026-09-07 EDT			5-day change	1st Jan Change
0.0350 ^MYR	0.00%		0.00%	+40.00%

08-28	Fast Energy Holdings Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-29	Fast Energy Holdings Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

9da79993c595f7f2bd17081b.d1AhtY--mVeCtImmbycHzcEK1o-A_7h4LyOUhRdM1Dg.JwVy8PvyqR3J2uySB2Zho45emsfnjslPekz61C88rVI1Z3Pkv-H4H8SAyA

Published financial data: TECHFAST HOLDINGS

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021 (MYR)	2022 (MYR)	2023 (MYR)	2024 (MYR)	2025 (MYR)
Revenues	195M	272M	402M	355M	224M
Total Revenues	195M	272M	402M	355M	224M
Cost of Goods Sold, Total	184M	269M	393M	351M	221M
Gross Profit	10.99M	3.15M	8.76M	3.49M	2.23M
Selling General & Admin Expenses, Total	7.86M	5.14M	6.31M	5.26M	4.37M
Other Operating Expenses	5.77M	2.1M	6.85M	8.33M	10.55M
Other Operating Expenses, Total	13.63M	7.23M	13.16M	13.59M	14.92M
Operating Income	-2.64M	-4.08M	-4.41M	-10.1M	-12.69M
Interest Expense, Total	-30.69K	-83.59K	-486K	-476K	-210K
Net Interest Expenses	-30.69K	-83.59K	-486K	-476K	-210K
Income (Loss) On Equity Invest.	1.03M	1.17M	988K	695K	-
Currency Exchange Gains (Loss)	-	-	-	-	-
EBT, Excl. Unusual Items	-1.64M	-2.99M	-3.9M	-9.88M	-12.9M
Impairment of Goodwill	-	-	-12.3M	-11M	-10.8M
EBT, Incl. Unusual Items	-1.64M	-2.99M	-16.2M	-20.88M	-23.7M
Income Tax Expense	738K	554K	1.38M	-605K	42.18K
Earnings From Continuing Operations	-2.38M	-3.55M	-17.59M	-20.28M	-23.74M
Earnings Of Discontinued Operations	-3.3M	-947K	-	-	-
Net Income to Company	-5.68M	-4.49M	-17.59M	-20.28M	-23.74M
Minority Interest	-	-4.99K	-1.1M	-247K	-
Net Income - (IS)	-5.68M	-4.5M	-18.68M	-20.52M	-23.74M
Net Income to Common Incl Extra Items	-5.68M	-4.5M	-18.68M	-20.52M	-23.74M
Net Income to Common Excl. Extra Items	-2.38M	-3.55M	-18.68M	-20.52M	-23.74M
Per Share Items
Net EPS - Basic	-0.08	-0.03	-0.09	-0.05	-0.06
Basic EPS - Continuing Operations	-0.03	-0.03	-0.09	-0.05	-0.06
Basic Weighted Average Shares Outstanding	68.63M	132M	215M	431M	431M
Net EPS - Diluted	-0.08	-0.03	-0.09	-0.05	-0.06
Diluted EPS - Continuing Operations	-0.03	-0.03	-0.09	-0.05	-0.06
Diluted Weighted Average Shares Outstanding	68.63M	132M	215M	431M	431M
Normalized Basic EPS	-0.01	-0.01	-0.02	-0.01	-0.02
Normalized Diluted EPS	-0.01	-0.01	-0.02	-0.01	-0.02
Dividend Per Share	-	-	-	-	-
Payout Ratio	-	-	-	-	-
Supplemental Items
EBITDA	-1.76M	-3.07M	-1.68M	-7.11M	-9.82M
EBITA	-2.64M	-4.08M	-3.66M	-9.1M	-11.69M
EBIT	-2.64M	-4.08M	-4.41M	-10.1M	-12.69M
EBITDAR	-1.7M	-3.01M	-1.44M	-6.72M	-9.75M
Effective Tax Rate - (Ratio)	-44.9	-18.5	-8.53	2.9	-0.18
Current Domestic Taxes	810K	562K	921K	40.5K	138K
Total Current Taxes	810K	562K	921K	40.5K	138K
Deferred Domestic Taxes	-	-	-	-	-
Total Deferred Taxes	-30.14K	679K	454K	-662K	-252K
Normalized Net Income	-1.03M	-1.88M	-3.53M	-6.42M	-8.06M
Interest on Long-Term Debt	30.69K	83.59K	545K	476K	210K
Supplemental Operating Expense Items
Selling and Marketing Expenses	2.2M	-	-	-	-
General and Administrative Expenses	5.67M	5.14M	6.31M	5.26M	4.37M
Research And Development Expense From Footnotes	32.65K	-	-	-	-
Net Rental Expense, Total	63.32K	59.1K	239K	386K	72K
Imputed Operating Lease Interest Expense	15.39K	11.6K	159K	237K	33.61K
Imputed Operating Lease Depreciation	47.93K	47.5K	79.51K	149K	38.39K
Stock-Based Comp., Other (Total)	-	1.51M	1.92M	-	160K
Total Stock-Based Compensation	-	1.51M	1.92M	-	160K

Fiscal Period: December	2021 (MYR)	2022 (MYR)	2023 (MYR)	2024 (MYR)	2025 (MYR)
Assets
Cash And Equivalents	9.32M	9.1M	13.66M	9.31M	7.17M
Short Term Investments	3.87M	4.37M	1.31M	2.8M	4.53M
Total Cash And Short Term Investments	13.19M	13.47M	14.97M	12.11M	11.7M
Accounts Receivable, Total	49.25M	34.22M	38.76M	30.23M	8.67M
Other Receivables	17.29M	22.97M	17.66M	1.01M	9.04M
Total Receivables	66.53M	57.19M	56.42M	31.24M	17.71M
Inventory	1.17M	-	437K	83.87K	127K
Prepaid Expenses	81.21K	41K	752K	117K	82.26K
Other Current Assets, Total	71.5K	504K	513K	3.05M	564K
Total Current Assets	81.04M	71.2M	73.1M	46.6M	30.18M
Gross Property Plant And Equipment	11.12M	17.22M	17.36M	14.21M	13.96M
Accumulated Depreciation	-6.31M	-3.12M	-4.76M	-6.3M	-8.04M
Net Property Plant And Equipment	4.82M	14.1M	12.6M	7.92M	5.92M
Long-term Investments	26.97M	-	2.25M	13.31M	9.63M
Goodwill	363K	50.15M	37.39M	26.38M	15.58M
Other Intangibles, Total	40K	-	4.25M	3.25M	2.25M
Other Long-Term Assets, Total	10.12M	4.27M	-	-	-
Total Assets	123M	140M	130M	97.46M	63.57M
Liabilities
Accounts Payable, Total	10.43M	2.53M	3.34M	67.81K	60.4K
Accrued Expenses, Total	2.18M	968K	751K	570K	1.19M
Short-term Borrowings	-	4.06M	4.7M	5.15M	441K
Current Portion of Leases	357K	432K	468K	577K	489K
Current Income Taxes Payable	36.66K	-	10	161	150
Unearned Revenue Current, Total	-	-	-	-	1.73M
Other Current Liabilities	725K	5.22M	5.27M	522K	626K
Total Current Liabilities	13.73M	13.22M	14.53M	6.89M	4.54M
Long-Term Leases	977K	984K	1.01M	516K	26.42K
Deferred Tax Liability Non Current	130K	1.08M	1.53M	872K	621K
Total Liabilities	14.84M	15.28M	17.07M	8.28M	5.18M
Common Stock, Total	117M	136M	141M	161M	60.62M
Additional Paid In Capital	-	-	-	-	-
Retained Earnings	-8.24M	-12.74M	-31.42M	-66.73M	9.53M
Treasury Stock	-	-	-	-	-
Comprehensive Income and Other	0	0	235K	-4.71M	-11.76M
Total Common Equity	109M	123M	110M	89.18M	58.38M
Minority Interest	-	1.37M	2.47M	-	-
Total Equity	109M	124M	113M	89.18M	58.38M
Total Liabilities And Equity	123M	140M	130M	97.46M	63.57M
Supplemental Items
ECS Total Shares Outstanding on Filing Date	96.58M	207M	431M	431M	503M
ECS Total Common Shares Outstanding	96.58M	187M	215M	431M	431M
Book Value / Share	1.12	0.66	0.51	0.21	0.14
Tangible Book Value	108M	72.92M	68.42M	59.56M	40.56M
Tangible Book Value Per Share	1.12	0.39	0.32	0.14	0.09
Total Debt	1.33M	5.48M	6.18M	6.24M	957K
Net Debt	-11.85M	-7.99M	-8.79M	-5.87M	-10.74M
Debt Equivalent Oper. Leases	507K	473K	1.91M	3.09M	576K
Minority Interest, Total (Incl. Fin. Div)	-	1.37M	2.47M	-	-
Equity Method Investments, Total	26.97M	-	-	-	-
Account Code - Inventory Valuation	5	5	5	5	5
Inventories - Raw Materials, Total	581K	-	-	-	-
Inventories - Work In Process, Total	129K	-	-	-	-
Inventories - Finished Goods, Total	462K	-	380K	35.36K	81.92K
Inventories - Others	-	-	57.82K	48.5K	44.86K
Land - (BS)	1.17M	-	-	-	-
Buildings, Total	2.57M	-	-	-	-
Machinery, Total	6.51M	16.37M	16.52M	13.69M	13.53M
Full Time Employees	76	18	22	15	11
Accumulated Allowance for Doubtful Accounts (Supple)	-	455K	49.31K	431K	4.27M

Fiscal Period: December	2021 (MYR)	2022 (MYR)	2023 (MYR)	2024 (MYR)	2025 (MYR)
Net Income	-5.68M	-4.5M	-18.68M	-20.52M	-23.74M
Depreciation & Amortization - CF	1.06M	1.21M	2.17M	2.2M	2.13M
Amortization of Goodwill and Intangible Assets - (CF)	-	-	750K	1M	1M
Depreciation & Amortization, Total	1.06M	1.21M	2.92M	3.2M	3.13M
(Gain) Loss From Sale Of Asset	3.74M	2.6M	-	-	-474K
(Gain) Loss on Sale of Investments - (CF)	22K	-778K	-	-	-
Asset Writedown & Restructuring Costs	2.61K	-	12.3M	11.21M	10.8M
(Income) Loss On Equity Investments - (CF)	-720K	-217K	-	-	-
Stock-Based Compensation (CF)	-	1.51M	1.92M	-	160K
Provision and Write-off of Bad Debts	-	455K	-405K	701K	4.95M
Net Cash From Discontinued Operations	-3.26M	-278K	-	-	-
Other Operating Activities, Total	2.82M	-1.08M	2.42M	2.07M	-876K
Change In Accounts Receivable	-71.26M	23.14M	6.88M	24.92M	6.77M
Change In Inventories	950K	-731K	-437K	353K	-55.06K
Change In Accounts Payable	10.96M	-21.75M	533K	-8.19M	2.44M
Cash from Operations	-61.37M	-411K	7.45M	13.74M	3.11M
Capital Expenditure	-719K	-5.77M	-155K	-121K	-163K
Sale of Property, Plant, and Equipment	-	5K	-	-	3M
Cash Acquisitions	-	-17.69M	-	-	-
Divestitures	5.14M	4.39M	-	-	-
Sale (Purchase) of Intangible assets	-	-	-5M	-	-
Investment in Marketable and Equity Securities, Total	-26.25M	5K	-2.02M	-16M	-3.54M
Other Investing Activities, Total	16.22K	-476K	-2.66K	15.81K	6.33K
Cash from Investing	-21.82M	-19.54M	-7.18M	-16.11M	-692K
Short Term Debt Issued, Total	-	4.06M	636K	6.05M	-
Total Debt Issued	-	4.06M	636K	6.05M	-
Short Term Debt Repaid, Total	-	-	-	-5.6M	-4.71M
Long-Term Debt Repaid, Total	-391K	-477K	-460K	-498K	-577K
Total Debt Repaid	-391K	-477K	-460K	-6.1M	-5.29M
Issuance of Common Stock	76.83M	13.51M	3.52M	19.38M	-
Repurchase of Common Stock	-	-	-	-	-
Common Dividends Paid	-	-	-	-	-
Common & Preferred Stock Dividends Paid	-	-	-	-	-
Other Financing Activities, Total	-34.29K	-93.39K	-203K	-17.98M	-210K
Cash from Financing	76.41M	17.01M	3.49M	1.35M	-5.5M
Foreign Exchange Rate Adjustments	355K	749K	793K	-1.78M	-180K
Net Change in Cash	-6.43M	-2.2M	4.56M	-2.79M	-3.25M
Supplemental Items
Cash Interest Paid	34.29K	93.39K	203K	476K	210K
Cash Income Tax Paid (Refund)	1.42M	884K	793K	1.08M	297K
Levered Free Cash Flow	-43.66M	-190K	-3.12M	11.9M	14.63M
Unlevered Free Cash Flow	-43.64M	-138K	-2.82M	12.2M	14.76M
Change In Net Working Capital	42.33M	-5.46M	-248K	-15.43M	-19.56M
Net Debt Issued / Repaid	-391K	3.59M	176K	-48.25K	-5.29M

Fiscal Period: December	2021 (MYR)	2022 (MYR)	2023 (MYR)	2024 (MYR)	2025 (MYR)
Profitability
Return on Assets	-1.98	-1.94	-2.04	-5.56	-9.85
Return on Total Capital	-2.23	-2.13	-2.21	-5.9	-10.25
Return On Equity %	-3.27	-3.04	-14.84	-20.1	-32.18
Return on Common Equity	-3.27	-3.07	-16.03	-20.6	-32.18
Margin Analysis
Gross Profit Margin %	5.65	1.16	2.18	0.98	1
SG&A Margin	4.04	1.89	1.57	1.48	1.95
EBITDA Margin %	-0.91	-1.13	-0.42	-2	-4.39
EBITA Margin %	-1.36	-1.5	-0.91	-2.56	-5.23
EBIT Margin %	-1.36	-1.5	-1.1	-2.85	-5.68
Income From Continuing Operations Margin %	-1.22	-1.3	-4.38	-5.72	-10.62
Net Income Margin %	-2.92	-1.65	-4.65	-5.79	-10.62
Net Avail. For Common Margin %	-1.22	-1.31	-4.65	-5.79	-10.62
Normalized Net Income Margin	-0.53	-0.69	-0.88	-1.81	-3.61
Levered Free Cash Flow Margin	-22.43	-0.07	-0.78	3.36	6.54
Unlevered Free Cash Flow Margin	-22.42	-0.05	-0.7	3.44	6.6
Asset Turnover
Asset Turnover	2.34	2.07	2.98	3.12	2.78
Fixed Assets Turnover	30.87	28.77	30.08	34.58	32.32
Receivables Turnover (Average Receivables)	6.44	6.52	11.01	10.28	11.49
Inventory Turnover (Average Inventory)	60.48	-	-	1.35K	2.1K
Short Term Liquidity
Current Ratio	5.9	5.39	5.03	6.77	6.65
Quick Ratio	5.8	5.35	4.91	6.29	6.48
Operating Cash Flow to Current Liabilities	-4.47	-0.03	0.51	2	0.69
Days Sales Outstanding (Average Receivables)	56.65	55.99	33.16	35.59	31.75
Days Outstanding Inventory (Average Inventory)	6.03	-	-	0.27	0.17
Average Days Payable Outstanding	12.42	-	-	1.78	0.11
Cash Conversion Cycle (Average Days)	50.26	-	-	34.08	31.82
Long Term Solvency
Total Debt/Equity	1.23	4.4	5.49	7	1.64
Total Debt / Total Capital	1.21	4.22	5.2	6.54	1.61
LT Debt/Equity	0.9	0.79	0.9	0.58	0.05
Long-Term Debt / Total Capital	0.89	0.76	0.85	0.54	0.04
Total Liabilities / Total Assets	12.03	10.94	13.17	8.49	8.15
EBIT / Interest Expense	-86.04	-48.82	-9.06	-21.22	-60.41
EBITDA / Interest Expense	-51.59	-34.3	-3.06	-14.49	-45.51
(EBITDA - Capex) / Interest Expense	-75.01	-103.35	-3.37	-14.75	-46.29
Total Debt / EBITDA	-0.84	-1.91	-4.16	-0.9	-0.1
Net Debt / EBITDA	7.48	2.79	5.92	0.85	1.12
Total Debt / (EBITDA - Capex)	-0.58	-0.63	-3.77	-0.89	-0.1
Net Debt / (EBITDA - Capex)	5.15	0.92	5.36	0.84	1.1
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	773.69	55	47.63	-11.67	-36.97
Gross Profit, 1 Yr. Growth %	9.7	249.62	177.59	-60.09	-36.11
EBITDA, 1 Yr. Growth %	-151.16	-15.72	-45.23	322.92	38.2
EBITA, 1 Yr. Growth %	-204.72	-9.71	-10.42	148.92	28.49
EBIT, 1 Yr. Growth %	-204.72	-9.71	7.96	129.24	25.67
Earnings From Cont. Operations, 1 Yr. Growth %	-284.5	-4.06	395.94	15.29	17.1
Net Income, 1 Yr. Growth %	-373.5	-20.81	315.36	9.86	15.69
Normalized Net Income, 1 Yr. Growth %	-165.41	-14.59	88.5	81.68	25.55
Diluted EPS Before Extra, 1 Yr. Growth %	-202.82	-3.22	222.34	-45.05	15.6
Accounts Receivable, 1 Yr. Growth %	339.98	-30.52	13.28	-22.01	-71.31
Inventory, 1 Yr. Growth %	-76.09	-	-	-80.82	51.17
Net Property, Plant and Equip., 1 Yr. Growth %	-38.19	192.57	-10.59	-37.2	-25.17
Total Assets, 1 Yr. Growth %	186.09	13.26	-7.24	-24.8	-34.78
Tangible Book Value, 1 Yr. Growth %	192.7	-32.56	-6.17	-12.95	-31.9
Common Equity, 1 Yr. Growth %	190.45	13.41	-10.57	-18.97	-34.54
Cash From Operations, 1 Yr. Growth %	-4.77K	-99.33	-1.91K	84.43	-77.33
Capital Expenditures, 1 Yr. Growth %	56.77	702.89	-97.32	-22	35.15
Levered Free Cash Flow, 1 Yr. Growth %	8.76K	-99.58	1.54K	-481.03	35.59
Unlevered Free Cash Flow, 1 Yr. Growth %	8.85K	-99.69	1.94K	-532.64	33.14
Dividend Per Share, 1 Yr. Growth %	-	-	-	-	-
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	156.78	249.4	51.27	14.19	-25.39
Gross Profit, 2 Yr. CAGR %	-10.7	-43.89	211.53	5.26	-49.5
EBITDA, 2 Yr. CAGR %	-45.3	-5.62	-32.06	52.2	141.76
EBITA, 2 Yr. CAGR %	-27.53	27.2	-10.06	49.33	78.84
EBIT, 2 Yr. CAGR %	-27.53	27.2	-1.27	57.32	69.73
Earnings From Cont. Operations, 2 Yr. CAGR %	-17.56	65.73	118.13	139.12	16.19
Net Income, 2 Yr. CAGR %	27.3	47.17	81.36	113.62	12.74
Normalized Net Income, 2 Yr. CAGR %	-42.7	9.26	26.89	85.06	51.03
Diluted EPS Before Extra, 2 Yr. CAGR %	-38.62	-10.8	76.62	33.09	-20.29
Accounts Receivable, 2 Yr. CAGR %	140.59	74.84	-11.28	-6.01	-52.7
Inventory, 2 Yr. CAGR %	-51.77	-	-38.92	-	-46.16
Net Property, Plant and Equip., 2 Yr. CAGR %	-21.53	34.48	61.74	-25.07	-31.45
Total Assets, 2 Yr. CAGR %	94.91	80.01	2.5	-16.48	-29.97
Tangible Book Value, 2 Yr. CAGR %	103.54	40.5	-20.45	-9.62	-23.01
Common Equity, 2 Yr. CAGR %	99.49	81.49	0.71	-14.87	-27.17
Cash From Operations, 2 Yr. CAGR %	486.66	-44.03	-65.13	477.96	-35.34
Capital Expenditures, 2 Yr. CAGR %	14.74	254.78	-53.58	-85.53	2.67
Levered Free Cash Flow, 2 Yr. CAGR %	539.13	-37.9	-73.58	691.17	116.42
Unlevered Free Cash Flow, 2 Yr. CAGR %	534.77	-46.82	-74.89	840.58	128.8
Dividend Per Share, 2 Yr. CAGR %	-	-	-	-	-
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	85.66	109.64	162.18	26.43	-6.33
Gross Profit, 3 Yr. CAGR %	-7.38	-38.83	-4.4	57.05	-10.88
EBITDA, 3 Yr. CAGR %	-35.07	-19.54	-21.28	24.98	47.38
EBITA, 3 Yr. CAGR %	-22.28	-6.73	13.17	26.27	42.03
EBIT, 3 Yr. CAGR %	-22.28	-6.73	20.43	30.74	45.97
Earnings From Cont. Operations, 3 Yr. CAGR %	-15.73	0.39	138.82	76.37	88.48
Net Income, 3 Yr. CAGR %	12.59	8.67	107.98	53.45	74.12
Normalized Net Income, 3 Yr. CAGR %	-33.51	-15.69	31.04	43.02	62.61
Diluted EPS Before Extra, 3 Yr. CAGR %	-30.72	-33.7	36.88	19.68	26.99
Accounts Receivable, 3 Yr. CAGR %	92.6	59.03	51.29	-15.01	-36.71
Inventory, 3 Yr. CAGR %	-31.22	-	-55.32	-58.49	-
Net Property, Plant and Equip., 3 Yr. CAGR %	-16.04	21.68	17.37	17.99	-25.1
Total Assets, 3 Yr. CAGR %	58.5	62.65	44.32	-7.56	-23.09
Tangible Book Value, 3 Yr. CAGR %	62.74	40.85	22.81	-18.02	-17.76
Common Equity, 3 Yr. CAGR %	60.48	65.26	43.35	-6.33	-22.01
Cash From Operations, 3 Yr. CAGR %	146.45	-38.67	78.37	-39.25	96.37
Capital Expenditures, 3 Yr. CAGR %	3.91	119.46	-30.36	-44.82	-69.53
Levered Free Cash Flow, 3 Yr. CAGR %	142.39	-43.76	85.04	-35.68	325.33
Unlevered Free Cash Flow, 3 Yr. CAGR %	141.83	-49.69	79.49	-35.15	374.81
Dividend Per Share, 3 Yr. CAGR %	-	-	-	-	-
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	54.02	58.99	67.54	64.41	58.6
Gross Profit, 5 Yr. CAGR %	-1.09	-24.43	-8.74	-24	-25.94
EBITDA, 5 Yr. CAGR %	-20.24	-11.97	-23.55	3.83	23.31
EBITA, 5 Yr. CAGR %	-10.38	-4.42	-8.26	12.59	35.9
EBIT, 5 Yr. CAGR %	-10.38	-4.42	-4.77	14.96	38.15
Earnings From Cont. Operations, 5 Yr. CAGR %	-7.56	-0.69	34.6	42.05	79.03
Net Income, 5 Yr. CAGR %	12.21	4.98	36.24	42.4	62.79
Normalized Net Income, 5 Yr. CAGR %	-17.12	-9.15	0.22	15.47	38.7
Diluted EPS Before Extra, 5 Yr. CAGR %	-16.4	-22.03	-3.67	-12.38	10.26
Accounts Receivable, 5 Yr. CAGR %	52.87	40.32	41.25	28.86	-4.97
Inventory, 5 Yr. CAGR %	-14.67	-	-34.41	-55.92	-51.86
Net Property, Plant and Equip., 5 Yr. CAGR %	-8.8	11.13	9.13	0.23	-5.34
Total Assets, 5 Yr. CAGR %	33.79	36.53	33.14	24.58	8.07
Tangible Book Value, 5 Yr. CAGR %	37.64	25.54	22.23	17.94	1.89
Common Equity, 5 Yr. CAGR %	36.39	38.04	33.19	26.74	9.34
Cash From Operations, 5 Yr. CAGR %	65.21	-32.04	12.69	50.44	18.86
Capital Expenditures, 5 Yr. CAGR %	1.85	42.18	-24.72	-26.04	-18.66
Levered Free Cash Flow, 5 Yr. CAGR %	60.76	-33.59	0.37	61.93	97
Unlevered Free Cash Flow, 5 Yr. CAGR %	60.65	-37.92	-1.79	62.3	97.79
Dividend Per Share, 5 Yr. CAGR %	-	-	-	-	-