Income Statement Aplix Corporation

Stocks

3727

JP3122610003

Software

Delayed Japan Exchange 12:00:00 04/09/2026 pm IST			5-day change	1st Jan Change
167.00 ^JPY	+2.45%		+5.03%	+4.38%

01/04	Aplix Corporation acquired Globalcast Co., Ltd.	CI
23/25/23	Azerbaijan's SOCAR signs deal to buy refiner Italiana Petroli	RE

7b.YQd0EknFZQA2i00kN0azX5zYN20XThd7yAZbhwDPp5A.EUkxPzyDIGpGzCVCaHf0K86yYls6I2Af5XUuwjO7-PQHQBB-PPIMOQ7YPg

Published financial data: APLIX CORPORATION

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021 (JPY)	2022 (JPY)	2023 (JPY)	2024 (JPY)	2025 (JPY)
Revenues	350.4Cr	350.1Cr	376.1Cr	370.7Cr	287.3Cr
Total Revenues	350.4Cr	350.1Cr	376.1Cr	370.7Cr	287.3Cr
Cost of Goods Sold, Total	279.3Cr	275.8Cr	290.3Cr	264.2Cr	191Cr
Gross Profit	71Cr	74Cr	86Cr	106.5Cr	96Cr
Selling General & Admin Expenses, Total	80Cr	69Cr	55Cr	72Cr	74Cr
Provision for Bad Debts	1.2Cr	-	-	-	-
Depreciation & Amortization - (IS)	-	-	4.7Cr	12Cr	13Cr
Other Operating Expenses	-	-	-6Cr	-80L	-2.7Cr
Other Operating Expenses, Total	81Cr	69Cr	54Cr	83Cr	84Cr
Operating Income	-10Cr	4.9Cr	32Cr	24Cr	13Cr
Interest Expense, Total	-30L	-20L	-10L	-70L	-80L
Interest And Investment Income	-	-	-	-	-
Net Interest Expenses	-30L	-20L	-10L	-70L	-80L
Currency Exchange Gains (Loss)	50L	80L	10L	-	-
Other Non Operating Income (Expenses)	-40L	-30L	10L	30L	50L
EBT, Excl. Unusual Items	-10Cr	5.2Cr	32Cr	23Cr	12Cr
Gain (Loss) On Sale Of Investments	-	-40L	-20L	-20L	-10L
Gain (Loss) On Sale Of Assets	-	-	-	-	-
Asset Writedown	-1.2Cr	-	-	-1.7Cr	-19Cr
Legal Settlements	-	-	-	-	-
Other Unusual Items	1.5Cr	10L	-	-	-
EBT, Incl. Unusual Items	-10Cr	4.9Cr	32Cr	21Cr	-6.9Cr
Income Tax Expense	50L	-8.9Cr	-1.6Cr	5.5Cr	6.8Cr
Earnings From Continuing Operations	-11Cr	14Cr	34Cr	16Cr	-14Cr
Net Income to Company	-11Cr	14Cr	34Cr	16Cr	-14Cr
Minority Interest	-	-	-	-	-
Net Income - (IS)	-11Cr	14Cr	34Cr	16Cr	-14Cr
Net Income to Common Incl Extra Items	-11Cr	14Cr	34Cr	16Cr	-14Cr
Net Income to Common Excl. Extra Items	-11Cr	14Cr	34Cr	16Cr	-14Cr
Per Share Items
Net EPS - Basic	-4.79	6.23	15.17	7.18	-6.3
Basic EPS - Continuing Operations	-4.79	6.23	15.17	7.18	-6.3
Basic Weighted Average Shares Outstanding	2.21Cr	2.21Cr	2.22Cr	2.19Cr	2.18Cr
Net EPS - Diluted	-4.79	6.23	15.11	7.17	-6.31
Diluted EPS - Continuing Operations	-4.79	6.23	15.11	7.17	-6.31
Diluted Weighted Average Shares Outstanding	2.21Cr	2.21Cr	2.22Cr	2.19Cr	2.18Cr
Normalized Basic EPS	-2.94	1.47	9.08	6.6	3.59
Normalized Diluted EPS	-2.94	1.47	9.05	6.59	3.59
Dividend Per Share	-	-	-	2.5	3.5
Payout Ratio	-	-	-	-	-54.74
Supplemental Items
EBITDA	40L	15Cr	38Cr	36Cr	26Cr
EBITA	-4.2Cr	11Cr	32Cr	24Cr	13Cr
EBIT	-10Cr	4.9Cr	32Cr	24Cr	13Cr
EBITDAR	-	-	-	-	-
Effective Tax Rate - (Ratio)	-4.95	-181.63	-5	25.94	-98.55
Normalized Net Income	-6.5Cr	3.25Cr	20Cr	14Cr	7.81Cr
Non-Cash Pension Expense	-	-	3.1Cr	3.3Cr	3.3Cr
Supplemental Operating Expense Items
Advertising Expense	9Cr	6.8Cr	3.8Cr	1Cr	1.2Cr
Selling and Marketing Expenses	14Cr	7.3Cr	3.8Cr	12Cr	13Cr
General and Administrative Expenses	6.9Cr	5.8Cr	-	-	-
Research And Development Expense From Footnotes	-	-	-	-	-
Net Rental Expense, Total	-	-	-	-	-
Imputed Operating Lease Interest Expense	-	-	-	-	-
Imputed Operating Lease Depreciation	-	-	-	-	-

Fiscal Period: December	2021 (JPY)	2022 (JPY)	2023 (JPY)	2024 (JPY)	2025 (JPY)
Assets
Cash And Equivalents	134.1Cr	147.1Cr	180.7Cr	132.3Cr	133.3Cr
Total Cash And Short Term Investments	134.1Cr	147.1Cr	180.7Cr	132.3Cr	133.3Cr
Accounts Receivable, Total	57Cr	53Cr	47Cr	47Cr	34Cr
Other Receivables	-	-	1.6Cr	-	-
Total Receivables	57Cr	53Cr	48Cr	47Cr	34Cr
Inventory	9.7Cr	11Cr	9.9Cr	8.5Cr	10Cr
Other Current Assets, Total	7Cr	3.6Cr	2.1Cr	2.1Cr	2.6Cr
Total Current Assets	207.5Cr	214.9Cr	241Cr	189.6Cr	180.2Cr
Net Property Plant And Equipment	-	-	4Cr	2.7Cr	1.3Cr
Long-term Investments	6.7Cr	7.3Cr	19Cr	17Cr	14Cr
Goodwill	47Cr	41Cr	47Cr	89Cr	78Cr
Other Intangibles, Total	16Cr	12Cr	7.4Cr	90Cr	78Cr
Deferred Tax Assets Long-Term	-	7.7Cr	9.3Cr	-	-
Other Long-Term Assets, Total	10L	10L	20L	20L	20L
Total Assets	276.6Cr	282.2Cr	327.3Cr	388.5Cr	351.6Cr
Liabilities
Accounts Payable, Total	29Cr	31Cr	37Cr	32Cr	27Cr
Accrued Expenses, Total	90L	1Cr	-	-	-
Short-term Borrowings	20Cr	10Cr	10Cr	10Cr	10Cr
Current Portion of Long-Term Debt	-	-	-	9.7Cr	9.8Cr
Current Portion of Leases	-	-	1.7Cr	1.7Cr	1.1Cr
Current Income Taxes Payable	7.5Cr	5.7Cr	80L	3Cr	5.7Cr
Deferred Tax Liability Current	-	-	-	-	-
Other Current Liabilities	8.5Cr	9.7Cr	12Cr	12Cr	13Cr
Total Current Liabilities	66Cr	58Cr	62Cr	68Cr	66Cr
Long-Term Debt	-	-	-	32Cr	22Cr
Long-Term Leases	-	-	3.1Cr	1.4Cr	30L
Pension & Other Post Retirement Benefits	-	-	-	-	-
Deferred Tax Liability Non Current	1.6Cr	-	-	20Cr	21Cr
Other Non Current Liabilities	4.1Cr	5.1Cr	7.1Cr	7.4Cr	7.3Cr
Total Liabilities	71Cr	63Cr	72Cr	129.1Cr	116.8Cr
Common Stock, Total	244.5Cr	5.1Cr	5.1Cr	6.2Cr	6.6Cr
Additional Paid In Capital	138.5Cr	192.9Cr	193.5Cr	184.2Cr	184.5Cr
Retained Earnings	-177.2Cr	22Cr	60Cr	72Cr	46Cr
Treasury Stock	-2.6Cr	-2.6Cr	-2.6Cr	-2.6Cr	-2.6Cr
Comprehensive Income and Other	1.4Cr	1.5Cr	-1.4Cr	10L	-
Total Common Equity	204.6Cr	218.8Cr	254.9Cr	259.4Cr	234.8Cr
Minority Interest	60L	50L	50L	-	-
Total Equity	205.2Cr	219.3Cr	255.4Cr	259.4Cr	234.8Cr
Total Liabilities And Equity	276.6Cr	282.2Cr	327.3Cr	388.5Cr	351.6Cr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	2.21Cr	2.22Cr	2.22Cr	2.18Cr	2.18Cr
ECS Total Common Shares Outstanding	2.21Cr	2.22Cr	2.22Cr	2.18Cr	2.18Cr
Book Value / Share	92.44	98.76	115.06	119.23	107.68
Tangible Book Value	142.3Cr	166.6Cr	200.8Cr	80Cr	79Cr
Tangible Book Value Per Share	64.29	75.2	90.64	37	36.09
Total Debt	20Cr	10Cr	15Cr	55Cr	44Cr
Net Debt	-114.1Cr	-137.1Cr	-165.9Cr	-77Cr	-90Cr
Debt Equivalent of Unfunded Proj. Benefit Obligation	-	-	-	-	-
Debt Equivalent Oper. Leases	-	-	-	-	-
Minority Interest, Total (Incl. Fin. Div)	60L	50L	50L	-	-
Inventories - Raw Materials, Total	-	30L	30L	60L	90L
Inventories - Work In Process, Total	50L	-	-	-	-
Inventories - Finished Goods, Total	9.1Cr	11Cr	9.5Cr	7.9Cr	9.5Cr
Inventories - Others	10L	20L	10L	-	-
Full Time Employees	46	45	49	51	53
Accumulated Allowance for Doubtful Accounts (Supple)	1Cr	70L	-	-	-
Order Backlog	14Cr	12Cr	4.94Cr	9.66Cr	7.99Cr

Fiscal Period: December	2021 (JPY)	2022 (JPY)	2023 (JPY)	2024 (JPY)	2025 (JPY)
Net Income	-10Cr	4.8Cr	32Cr	21Cr	-6.8Cr
Depreciation & Amortization - CF	4.6Cr	4.3Cr	5.5Cr	12Cr	14Cr
Amortization of Goodwill and Intangible Assets - (CF)	6Cr	6Cr	-	-	-
Depreciation & Amortization, Total	11Cr	10Cr	5.5Cr	12Cr	14Cr
(Gain) Loss From Sale Of Asset	1.2Cr	-	-	1.7Cr	19Cr
(Gain) Loss on Sale of Investments - (CF)	-	-	-	-	-
Other Operating Activities, Total	-2.6Cr	10L	4.2Cr	-1.2Cr	-3.2Cr
Change In Accounts Receivable	34Cr	4.2Cr	8.4Cr	13Cr	13Cr
Change In Inventories	-7.2Cr	-1.6Cr	1.4Cr	1.4Cr	-1.9Cr
Change In Accounts Payable	-21Cr	4.5Cr	-1.3Cr	-17Cr	-5.2Cr
Change in Other Net Operating Assets	40L	1.4Cr	-6.6Cr	-50L	-
Cash from Operations	5.9Cr	24Cr	44Cr	32Cr	28Cr
Capital Expenditure	-	-10L	-30L	-10L	-
Cash Acquisitions	-	-	-	-91Cr	-
Divestitures	-	-	-	-	-
Sale (Purchase) of Intangible assets	-1.6Cr	-10L	-	-14Cr	-8.6Cr
Investment in Marketable and Equity Securities, Total	-	-	-6Cr	-	-
Other Investing Activities, Total	-1.8Cr	-1.5Cr	-1.9Cr	-70L	-10L
Cash from Investing	-3.4Cr	-1.7Cr	-8.2Cr	-105.9Cr	-8.7Cr
Short Term Debt Issued, Total	40Cr	20Cr	20Cr	10Cr	40Cr
Long-Term Debt Issued, Total	-	-	-	49Cr	-
Total Debt Issued	40Cr	20Cr	20Cr	59Cr	40Cr
Short Term Debt Repaid, Total	-40Cr	-30Cr	-	-10Cr	-40Cr
Long-Term Debt Repaid, Total	-	-	-20Cr	-14Cr	-9.9Cr
Total Debt Repaid	-40Cr	-30Cr	-20Cr	-24Cr	-50Cr
Issuance of Common Stock	30L	30L	-	2.1Cr	60L
Repurchase of Common Stock	-	-	-	-9.1Cr	-
Common Dividends Paid	-	-	-	-	-7.5Cr
Common & Preferred Stock Dividends Paid	-	-	-	-	-7.5Cr
Other Financing Activities, Total	-	0	-1.7Cr	-2.3Cr	-1.8Cr
Cash from Financing	30L	-9.7Cr	-1.7Cr	26Cr	-19Cr
Foreign Exchange Rate Adjustments	50L	80L	10L	-	-
Miscellaneous Cash Flow Adjustments	10L	-10L	-10L	10L	-
Net Change in Cash	3.4Cr	13Cr	34Cr	-48Cr	1Cr
Supplemental Items
Cash Interest Paid	20L	10L	10L	50L	60L
Cash Income Tax Paid (Refund)	2.4Cr	10L	1.6Cr	1.5Cr	3.1Cr
Levered Free Cash Flow	7.64Cr	21Cr	35Cr	13Cr	21Cr
Unlevered Free Cash Flow	7.82Cr	21Cr	35Cr	13Cr	22Cr
Change In Net Working Capital	-5.2Cr	-7.7Cr	-9.7Cr	10L	-8.6Cr
Net Debt Issued / Repaid	0	-10Cr	0	35Cr	-9.9Cr

Fiscal Period: December	2021 (JPY)	2022 (JPY)	2023 (JPY)	2024 (JPY)	2025 (JPY)
Profitability
Return on Assets	-2.16	1.1	6.58	4.1	2.16
Return on Total Capital	-2.76	1.35	8.03	5.03	2.7
Return On Equity %	-5.03	6.5	14.16	6.1	-5.54
Return on Common Equity	-5.04	6.52	14.19	6.11	-5.54
Margin Analysis
Gross Profit Margin %	20.29	21.22	22.81	28.73	33.52
SG&A Margin	22.86	19.82	14.62	19.5	25.62
EBITDA Margin %	0.11	4.34	10	9.68	9.15
EBITA Margin %	-1.2	3.11	8.53	6.34	4.46
EBIT Margin %	-2.91	1.4	8.53	6.34	4.46
Income From Continuing Operations Margin %	-3.03	3.94	8.93	4.24	-4.77
Net Income Margin %	-3.03	3.94	8.93	4.24	-4.77
Net Avail. For Common Margin %	-3.03	3.94	8.93	4.24	-4.77
Normalized Net Income Margin	-1.86	0.93	5.35	3.89	2.72
Levered Free Cash Flow Margin	2.18	5.92	9.28	3.39	7.31
Unlevered Free Cash Flow Margin	2.23	5.96	9.3	3.5	7.48
Asset Turnover
Asset Turnover	1.19	1.25	1.23	1.04	0.78
Fixed Assets Turnover	-	-	-	110.66	143.65
Receivables Turnover (Average Receivables)	4.76	6.39	7.56	7.94	7.13
Inventory Turnover (Average Inventory)	45.79	26.14	27.26	28.72	20.21
Short Term Liquidity
Current Ratio	3.16	3.72	3.91	2.78	2.73
Quick Ratio	2.9	3.46	3.71	2.62	2.53
Operating Cash Flow to Current Liabilities	0.09	0.41	0.71	0.46	0.43
Days Sales Outstanding (Average Receivables)	76.72	57.08	48.28	46.11	51.2
Days Outstanding Inventory (Average Inventory)	7.97	13.96	13.39	12.74	18.06
Average Days Payable Outstanding	41.85	39.59	43.16	47.98	55.63
Cash Conversion Cycle (Average Days)	42.84	31.45	18.51	10.87	13.63
Long Term Solvency
Total Debt/Equity	9.75	4.56	5.79	21.16	18.53
Total Debt / Total Capital	8.88	4.36	5.48	17.47	15.63
LT Debt/Equity	-	-	1.21	12.91	9.63
Long-Term Debt / Total Capital	-	-	1.15	10.66	8.12
Total Liabilities / Total Assets	25.81	22.29	21.97	33.23	33.22
EBIT / Interest Expense	-34	24.5	321	33.57	16
EBITDA / Interest Expense	1.33	76	376	51.29	32.88
(EBITDA - Capex) / Interest Expense	1.33	75.5	373	51.14	32.88
Total Debt / EBITDA	50	0.66	0.39	1.53	1.65
Net Debt / EBITDA	-285.25	-9.02	-4.41	-2.16	-3.41
Total Debt / (EBITDA - Capex)	50	0.66	0.4	1.53	1.65
Net Debt / (EBITDA - Capex)	-285.25	-9.08	-4.45	-2.16	-3.41
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	3.55	-0.09	7.43	-1.44	-22.5
Gross Profit, 1 Yr. Growth %	-29.6	4.5	15.48	24.13	-9.58
EBITDA, 1 Yr. Growth %	-97.42	3.7T	147.37	-4.52	-26.74
EBITA, 1 Yr. Growth %	-136.84	-359.52	194.5	-26.79	-45.53
EBIT, 1 Yr. Growth %	-288.89	-148.04	555.1	-26.79	-45.53
Earnings From Cont. Operations, 1 Yr. Growth %	-219.1	-230.19	143.48	-53.27	-187.26
Net Income, 1 Yr. Growth %	-226.19	-230.19	143.48	-53.27	-187.26
Normalized Net Income, 1 Yr. Growth %	-435.48	-150	519.23	-28.26	-45.89
Diluted EPS Before Extra, 1 Yr. Growth %	-226.19	-230.11	142.36	-52.55	-188.01
Accounts Receivable, 1 Yr. Growth %	-37.42	-6.88	-11.55	0	-27.41
Inventory, 1 Yr. Growth %	288	17.53	-13.16	-14.14	22.35
Net Property, Plant and Equip., 1 Yr. Growth %	-	-	-	-32.5	-51.85
Total Assets, 1 Yr. Growth %	-11.69	2.02	15.98	18.7	-9.5
Tangible Book Value, 1 Yr. Growth %	-0.42	17.08	20.53	-59.91	-2.24
Common Equity, 1 Yr. Growth %	-5.23	6.94	16.5	1.77	-9.48
Cash From Operations, 1 Yr. Growth %	-120.7	301.69	83.54	-27.36	-10.44
Capital Expenditures, 1 Yr. Growth %	-	-	200	-66.67	-
Levered Free Cash Flow, 1 Yr. Growth %	-129.8	171.52	68.29	-64.04	67.33
Unlevered Free Cash Flow, 1 Yr. Growth %	-130.54	166.61	67.59	-62.85	65.54
Dividend Per Share, 1 Yr. Growth %	-	-	-	-	40
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	103.88	1.71	3.6	2.9	-12.6
Gross Profit, 2 Yr. CAGR %	71.41	-14.23	9.85	19.72	5.94
EBITDA, 2 Yr. CAGR %	-84.09	-0.97	869.54	53.68	-16.37
EBITA, 2 Yr. CAGR %	-48.77	-2.22	176.46	46.83	-36.85
EBIT, 2 Yr. CAGR %	-24.3	-4.74	77.4	119	-36.85
Earnings From Cont. Operations, 2 Yr. CAGR %	-29.95	24.52	78.04	6.66	-36.15
Net Income, 2 Yr. CAGR %	-29.95	28.17	78.04	6.66	-36.15
Normalized Net Income, 2 Yr. CAGR %	-24.61	29.52	75.96	110.77	-37.69
Diluted EPS Before Extra, 2 Yr. CAGR %	-35.17	28.13	77.58	7.24	-35.38
Accounts Receivable, 2 Yr. CAGR %	2.95	-23.66	-9.25	-5.95	-14.8
Inventory, 2 Yr. CAGR %	37.91	113.54	1.03	-13.65	2.49
Net Property, Plant and Equip., 2 Yr. CAGR %	-	-	-	-	-42.99
Total Assets, 2 Yr. CAGR %	-3.75	-5.08	8.78	17.33	3.65
Tangible Book Value, 2 Yr. CAGR %	1.88	7.97	18.79	-30.49	-37.4
Common Equity, 2 Yr. CAGR %	-1.5	0.67	11.62	8.88	-4.02
Cash From Operations, 2 Yr. CAGR %	-25.39	-8.81	171.53	15.47	-19.34
Capital Expenditures, 2 Yr. CAGR %	-	-	-	0	-
Levered Free Cash Flow, 2 Yr. CAGR %	96.65	-10.04	113.77	-22.21	-22.43
Unlevered Free Cash Flow, 2 Yr. CAGR %	99.05	-9.77	111.38	-21.1	-21.58
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	118.48	60.74	3.58	1.9	-6.38
Gross Profit, 3 Yr. CAGR %	209.42	45.34	-5.29	14.42	9.03
EBITDA, 3 Yr. CAGR %	-	-1.28	34.36	347.73	20.05
EBITA, 3 Yr. CAGR %	-54.47	-12.01	41.21	77.53	5.5
EBIT, 3 Yr. CAGR %	-38.8	-34.95	81.15	32.08	37.72
Earnings From Cont. Operations, 3 Yr. CAGR %	-38.78	-13.87	55.71	13.99	-0.24
Net Income, 3 Yr. CAGR %	-38.6	-13.87	58.74	13.99	-0.24
Normalized Net Income, 3 Yr. CAGR %	-38.57	-34.26	118.19	30.47	33.96
Diluted EPS Before Extra, 3 Yr. CAGR %	-45.16	-18.22	58.46	14.38	0.4
Accounts Receivable, 3 Yr. CAGR %	88.24	-0.44	-19.82	-6.26	-13.73
Inventory, 3 Yr. CAGR %	43.25	30.75	58.21	-4.31	-3.01
Total Assets, 3 Yr. CAGR %	33.06	-1.87	1.48	11.99	7.6
Tangible Book Value, 3 Yr. CAGR %	9.29	6.71	12.01	-17.3	-22.12
Common Equity, 3 Yr. CAGR %	23.36	1.23	5.69	8.23	2.38
Cash From Operations, 3 Yr. CAGR %	-50.65	30.76	15.14	74.96	6.09
Levered Free Cash Flow, 3 Yr. CAGR %	-37.91	118.98	10.85	18	0.42
Unlevered Free Cash Flow, 3 Yr. CAGR %	-37.41	119.42	10.91	18.4	1.01
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	18.09	44.43	62.1	34.47	-3.22
Gross Profit, 5 Yr. CAGR %	24.89	42.15	104.48	34.5	-0.95
EBITDA, 5 Yr. CAGR %	-64.91	-17.84	-	17.84	11.15
EBITA, 5 Yr. CAGR %	-46.17	-23.31	-6.32	7.99	2.34
EBIT, 5 Yr. CAGR %	-35.71	-34.65	-6.32	5.71	18.84
Earnings From Cont. Operations, 5 Yr. CAGR %	-35.97	-31.95	-6.17	-6.18	9.01
Net Income, 5 Yr. CAGR %	-35.97	-31.95	-6.01	-6.18	10.28
Normalized Net Income, 5 Yr. CAGR %	-35.46	-34.28	-6.42	4.77	32.16
Diluted EPS Before Extra, 5 Yr. CAGR %	-41.7	-37.61	-12.26	-8.86	10.69
Accounts Receivable, 5 Yr. CAGR %	0.72	94.44	40.6	-2.68	-17.85
Inventory, 5 Yr. CAGR %	-29.04	25.24	24.57	10.76	32.99
Net Property, Plant and Equip., 5 Yr. CAGR %	-	-	-	46.51	-
Total Assets, 5 Yr. CAGR %	3.21	25.13	22.76	5.4	2.34
Tangible Book Value, 5 Yr. CAGR %	-4.15	14.98	13	-10.1	-11.25
Common Equity, 5 Yr. CAGR %	3.07	21.42	18.52	4.23	1.69
Cash From Operations, 5 Yr. CAGR %	-45.28	-8.17	-2.39	24.42	-0.14
Levered Free Cash Flow, 5 Yr. CAGR %	-38.15	-17.45	1.81	44.75	-3.9
Unlevered Free Cash Flow, 5 Yr. CAGR %	-37.83	-17.36	1.84	45.74	-3.45