Income Statement Cell Impact AB Nasdaq Stockholm

Stocks

CI BTU

SE0029605500

Industrial Machinery & Equipment

Market Closed - Nasdaq Stockholm 09:30:00 04/09/2026 pm IST			5-day change	1st Jan Change
0.2755 ^SEK	-4.34%		+0.18%	-

01/09	17 stocks have so far today hit new 52-week lows on the Stockholm Stock Exchange	FW
28/08	11 stocks have so far today posted new 52-week lows on the Stockholm Stock Exchange	FW

4b072865f87.CtxZrhC3WL8PXDnFTUzrBY9O_bR4lEFUUmDQN-mDb4A.XeQr2l3SaNw-PViPDhiRQOUvpe4CyyMHOiG8R9_IBMhgsWzgdN8WzmULDQ

Published financial data: CELL IMPACT AB

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021 (SEK)	2022 (SEK)	2023 (SEK)	2024 (SEK)	2025 (SEK)
Revenues	7.13Cr	7.68Cr	4.73Cr	3.73Cr	55.7L
Other Revenues, Total	1.05Cr	1.47Cr	4L	6L	1L
Total Revenues	8.18Cr	9.15Cr	4.77Cr	3.79Cr	56.86L
Cost of Goods Sold, Total	4.69Cr	5.46Cr	2.18Cr	3.19Cr	1.07Cr
Gross Profit	3.49Cr	3.69Cr	2.59Cr	60.14L	-49.7L
Selling General & Admin Expenses, Total	10Cr	12Cr	12Cr	6.23Cr	4.7Cr
Depreciation & Amortization - (IS)	1.02Cr	1.64Cr	2.37Cr	3.13Cr	7.29Cr
Other Operating Expenses	47T	6L	16.43L	1.15Cr	30.98L
Other Operating Expenses, Total	11Cr	14Cr	15Cr	11Cr	12Cr
Operating Income	-7.8Cr	-10Cr	-12Cr	-9.9Cr	-13Cr
Interest Expense, Total	-16.9L	-15.38L	-30.54L	-25.64L	-44.12L
Interest And Investment Income	-	9L	11.8L	14.7L	2L
Net Interest Expenses	-16.9L	-7L	-18.74L	-10.94L	-42.02L
Currency Exchange Gains (Loss)	-	6L	-	-2L	-2L
Other Non Operating Income (Expenses)	-2T	-1T	-1T	-1T	4L
EBT, Excl. Unusual Items	-7.97Cr	-10Cr	-12Cr	-10Cr	-13Cr
EBT, Incl. Unusual Items	-7.97Cr	-10Cr	-12Cr	-10Cr	-13Cr
Income Tax Expense	1L	70T	38T	85T	5T
Earnings From Continuing Operations	-7.99Cr	-10Cr	-12Cr	-10Cr	-13Cr
Net Income to Company	-7.99Cr	-10Cr	-12Cr	-10Cr	-13Cr
Net Income - (IS)	-7.99Cr	-10Cr	-12Cr	-10Cr	-13Cr
Net Income to Common Incl Extra Items	-7.99Cr	-10Cr	-12Cr	-10Cr	-13Cr
Net Income to Common Excl. Extra Items	-7.99Cr	-10Cr	-12Cr	-10Cr	-13Cr
Per Share Items
Net EPS - Basic	-13.49	-13.76	-11.07	-1.62	-0.78
Basic EPS - Continuing Operations	-13.49	-13.76	-11.07	-1.62	-0.78
Basic Weighted Average Shares Outstanding	59.21L	75.73L	1.1Cr	6.18Cr	17Cr
Net EPS - Diluted	-13.49	-13.76	-11.07	-1.62	-0.78
Diluted EPS - Continuing Operations	-13.49	-13.76	-11.07	-1.62	-0.78
Diluted Weighted Average Shares Outstanding	59.21L	75.73L	1.1Cr	6.18Cr	17Cr
Normalized Basic EPS	-8.42	-8.6	-6.92	-1.01	-0.49
Normalized Diluted EPS	-8.42	-8.6	-6.92	-1.01	-0.49
Supplemental Items
EBITDA	-7.23Cr	-9.29Cr	-11Cr	-8.02Cr	-11Cr
EBITA	-7.79Cr	-10Cr	-12Cr	-9.87Cr	-13Cr
EBIT	-7.8Cr	-10Cr	-12Cr	-9.9Cr	-13Cr
EBITDAR	-7.09Cr	-9.09Cr	-11Cr	-7.96Cr	-11Cr
Total Revenues (As Reported)	8.18Cr	9.21Cr	4.86Cr	2.68Cr	20.65L
Effective Tax Rate - (Ratio)	-0.15	-0.07	-0.03	-0.08	-0
Total Current Taxes	1L	70T	38T	85T	5T
Normalized Net Income	-4.98Cr	-6.51Cr	-7.59Cr	-6.27Cr	-8.25Cr
Interest on Long-Term Debt	9L	8L	11.19L	10.57L	10.57L
Supplemental Operating Expense Items
Research And Development Expense From Footnotes	10L	15.87L	30.69L	31.29L	35.07L
Net Rental Expense, Total	13.71L	20.18L	7L	5L	2L
Imputed Operating Lease Interest Expense	9L	8L	4L	3L	3L
Imputed Operating Lease Depreciation	5L	12.45L	3L	2L	-56.65T

Fiscal Period: December	2021 (SEK)	2022 (SEK)	2023 (SEK)	2024 (SEK)	2025 (SEK)
Assets
Cash And Equivalents	2.86Cr	16Cr	9.99Cr	2.04Cr	1.09Cr
Total Cash And Short Term Investments	2.86Cr	16Cr	9.99Cr	2.04Cr	1.09Cr
Accounts Receivable, Total	2.41Cr	1.64Cr	6L	6L	7L
Other Receivables	69.47L	88.33L	69.71L	46.88L	88.7L
Total Receivables	3.11Cr	2.53Cr	75.42L	53.27L	95.83L
Inventory	2.19Cr	4.68Cr	6.39Cr	4.11Cr	5Cr
Prepaid Expenses	9L	11.3L	14.02L	5L	10.04L
Other Current Assets, Total	4.53Cr	-	-1T	56.94L	1T
Total Current Assets	13Cr	24Cr	17Cr	7.3Cr	7.15Cr
Gross Property Plant And Equipment	13Cr	19Cr	25Cr	24Cr	16Cr
Accumulated Depreciation	-2.02Cr	-3.47Cr	-4.76Cr	-5.83Cr	-7.82Cr
Net Property Plant And Equipment	11Cr	15Cr	20Cr	18Cr	8.28Cr
Other Intangibles, Total	7L	10.88L	8L	12.39L	8L
Deferred Charges Long-Term	47.96L	83.68L	91.64L	72.98L	82.5L
Other Long-Term Assets, Total	12T	17T	14T	15T	13T
Total Assets	24Cr	40Cr	38Cr	26Cr	16Cr
Liabilities
Accounts Payable, Total	1.51Cr	1.33Cr	92.88L	15.86L	43.72L
Accrued Expenses, Total	5.55Cr	1.54Cr	2.46Cr	85.6L	87.36L
Short-term Borrowings	-	-	-	7L	91.94L
Current Portion of Long-Term Debt	7L	82.14L	82.14L	75L	56.25L
Current Portion of Leases	27.23L	31.45L	41.58L	46.16L	48.39L
Current Income Taxes Payable	-	-	-	-	-
Unearned Revenue Current, Total	33L	6L	-	-	7L
Other Current Liabilities	27.03L	31.03L	19.78L	11.02L	18.92L
Total Current Liabilities	8Cr	4.38Cr	4.82Cr	2.41Cr	3.54Cr
Long-Term Debt	39.29L	2.38Cr	1.56Cr	74.11L	10.71L
Long-Term Leases	1.21Cr	95.02L	1.48Cr	1.07Cr	59.04L
Other Non Current Liabilities	-	1T	-	-1T	-
Total Liabilities	9.61Cr	7.72Cr	7.86Cr	4.22Cr	4.23Cr
Common Stock, Total	68.11L	87.77L	6.85Cr	8.06Cr	5.89Cr
Additional Paid In Capital	41Cr	69Cr	73Cr	74Cr	73Cr
Retained Earnings	-27Cr	-38Cr	-50Cr	-60Cr	-66Cr
Comprehensive Income and Other	19.46L	1T	-	-	-
Total Common Equity	14Cr	32Cr	30Cr	22Cr	12Cr
Total Equity	14Cr	32Cr	30Cr	22Cr	12Cr
Total Liabilities And Equity	24Cr	40Cr	38Cr	26Cr	16Cr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	77.61L	75.83L	5.91Cr	6.96Cr	29Cr
ECS Total Common Shares Outstanding	77.61L	75.83L	5.91Cr	6.96Cr	29Cr
Book Value / Share	18.38	42.77	5.13	3.15	0.41
Tangible Book Value	14Cr	32Cr	30Cr	22Cr	12Cr
Tangible Book Value Per Share	18.29	42.63	5.12	3.13	0.41
Total Debt	1.95Cr	4.47Cr	4.27Cr	3.09Cr	2.66Cr
Net Debt	-90.49L	-12Cr	-5.71Cr	1.05Cr	1.58Cr
Debt Equivalent Oper. Leases	1.1Cr	1.61Cr	58.64L	42L	20L
Account Code - Inventory Valuation	5	5	5	5	5
Inventories - Raw Materials, Total	97.34L	2.22Cr	3.8Cr	3.44Cr	3.39Cr
Inventories - Work In Process, Total	96.51L	1.26Cr	68.4L	25.56L	24.52L
Inventories - Finished Goods, Total	25.4L	1.2Cr	1.91Cr	41.52L	1.37Cr
Machinery, Total	6.92Cr	9.81Cr	13Cr	13Cr	13Cr
Full Time Employees	106	113	80	41	31
Accumulated Allowance for Doubtful Accounts (Supple)	-	-	-	-	-

Fiscal Period: December	2021 (SEK)	2022 (SEK)	2023 (SEK)	2024 (SEK)	2025 (SEK)
Net Income	-7.99Cr	-10Cr	-12Cr	-10Cr	-13Cr
Depreciation & Amortization - CF	90.86L	1.44Cr	1.5Cr	2.29Cr	2.62Cr
Amortization of Goodwill and Intangible Assets - (CF)	1L	4L	4L	3L	4L
Depreciation & Amortization, Total	92.04L	1.48Cr	1.54Cr	2.32Cr	2.66Cr
Amortization of Deferred Charges, Total - (CF)	10L	15.87L	30.69L	31.29L	35.07L
(Gain) Loss From Sale Of Asset	-	-	-	37.91L	29.87L
Asset Writedown & Restructuring Costs	-	-	-	1.43Cr	3.9Cr
Other Operating Activities, Total	3L	-6L	51.43L	16.44L	94.37L
Change In Accounts Receivable	54.26L	-1.17Cr	1.58Cr	-72T	-78T
Change In Inventories	-1.36Cr	-2.46Cr	-2.48Cr	1.09Cr	41.03L
Change In Accounts Payable	55.21L	-17.69L	-40.47L	-77.02L	27.85L
Change in Other Net Operating Assets	-1.41Cr	2.06Cr	97.88L	-1.09Cr	-17.47L
Cash from Operations	-8.61Cr	-11Cr	-10Cr	-6.22Cr	-4.54Cr
Capital Expenditure	-5.3Cr	-6.24Cr	-4.88Cr	-1.24Cr	-19.26L
Sale of Property, Plant, and Equipment	-	-	-	-	42.26L
Sale (Purchase) of Intangible assets	-13.38L	-59.53L	-29.93L	-20.21L	-
Investment in Marketable and Equity Securities, Total	-12T	-4T	-	-1T	-
Other Investing Activities, Total	-	-	1T	-	-
Cash from Investing	-5.43Cr	-6.84Cr	-5.18Cr	-1.44Cr	23L
Long-Term Debt Issued, Total	-	3Cr	-	-	2.22Cr
Total Debt Issued	-	3Cr	-	-	2.22Cr
Long-Term Debt Repaid, Total	-35.79L	-54.51L	-1.24Cr	-1.25Cr	-2.24Cr
Total Debt Repaid	-35.79L	-54.51L	-1.24Cr	-1.25Cr	-2.24Cr
Issuance of Common Stock	2.06Cr	33Cr	13Cr	1.78Cr	3.92Cr
Other Financing Activities, Total	1T	-4.58Cr	-2.84Cr	-81.84L	-54L
Cash from Financing	1.7Cr	31Cr	8.81Cr	-28.36L	3.37Cr
Foreign Exchange Rate Adjustments	23T	-33T	-1L	-6T	-2L
Miscellaneous Cash Flow Adjustments	1T	1T	-	-1T	1T
Net Change in Cash	-12Cr	14Cr	-6.48Cr	-7.95Cr	-95.32L
Supplemental Items
Cash Interest Paid	11.9L	20.38L	30.54L	25.63L	23.98L
Cash Income Tax Paid (Refund)	1L	2L	38T	85T	5T
Levered Free Cash Flow	-11Cr	-14Cr	-11Cr	-5.6Cr	-5.8Cr
Unlevered Free Cash Flow	-11Cr	-14Cr	-10Cr	-5.44Cr	-5.52Cr
Change In Net Working Capital	1.62Cr	1.81Cr	-36.83L	43.85L	34.99L
Net Debt Issued / Repaid	-35.79L	2.45Cr	-1.24Cr	-1.25Cr	-1L

Fiscal Period: December	2021 (SEK)	2022 (SEK)	2023 (SEK)	2024 (SEK)	2025 (SEK)
Profitability
Return on Assets	-20.26	-20.32	-19.06	-19.24	-37.66
Return on Total Capital	-25.27	-24.49	-20.88	-20.76	-40.21
Return On Equity %	-46.36	-44.63	-38.68	-38.45	-77.61
Return on Common Equity	-46.36	-44.63	-38.68	-38.45	-77.61
Margin Analysis
Gross Profit Margin %	42.64	40.36	54.24	15.86	-87.41
SG&A Margin	125.52	135.48	251.86	164.2	825.85
EBITDA Margin %	-88.38	-101.49	-226.77	-211.37	-1.86T
EBITA Margin %	-95.26	-113.3	-249.79	-260.19	-2.24T
EBIT Margin %	-95.4	-113.71	-250.7	-261.11	-2.25T
Income From Continuing Operations Margin %	-97.62	-113.86	-254.71	-264.83	-2.32T
Net Income Margin %	-97.62	-113.86	-254.71	-264.83	-2.32T
Net Avail. For Common Margin %	-97.62	-113.86	-254.71	-264.83	-2.32T
Normalized Net Income Margin	-60.92	-71.12	-159.15	-165.38	-1.45T
Levered Free Cash Flow Margin	-134.69	-148.73	-222.81	-147.57	-1.02T
Unlevered Free Cash Flow Margin	-133.4	-147.68	-218.81	-143.34	-971.2
Asset Turnover
Asset Turnover	0.34	0.29	0.12	0.12	0.03
Fixed Assets Turnover	0.99	0.7	0.27	0.2	0.04
Receivables Turnover (Average Receivables)	4.09	3.79	5.56	61.69	8.24
Inventory Turnover (Average Inventory)	3.1	1.59	0.39	0.61	0.23
Short Term Liquidity
Current Ratio	1.6	5.43	3.58	3.03	2.02
Quick Ratio	0.75	4.33	2.23	1.07	0.58
Operating Cash Flow to Current Liabilities	-1.08	-2.42	-2.1	-2.58	-1.28
Days Sales Outstanding (Average Receivables)	89.35	96.3	65.61	5.93	44.3
Days Outstanding Inventory (Average Inventory)	117.75	229.7	926.14	602.09	1.56T
Average Days Payable Outstanding	74.47	65.33	106.09	218.29	55.53
Cash Conversion Cycle (Average Days)	132.64	260.68	885.67	389.74	1.55T
Long Term Solvency
Total Debt/Equity	13.68	13.78	14.09	14.11	22.01
Total Debt / Total Capital	12.03	12.11	12.35	12.37	18.04
LT Debt/Equity	11.27	10.28	10.01	8.26	5.76
Long-Term Debt / Total Capital	9.91	9.03	8.78	7.24	4.72
Total Liabilities / Total Assets	40.26	19.22	20.57	16.14	25.92
EBIT / Interest Expense	-46.18	-67.67	-39.13	-38.62	-28.99
EBITDA / Interest Expense	-40.73	-58.05	-34.08	-29.57	-22.95
(EBITDA - Capex) / Interest Expense	-72.08	-98.64	-50.05	-34.4	-23.39
Total Debt / EBITDA	-0.28	-0.5	-0.41	-0.41	-0.26
Net Debt / EBITDA	0.13	1.34	0.55	-0.14	-0.16
Total Debt / (EBITDA - Capex)	-0.16	-0.29	-0.28	-0.35	-0.26
Net Debt / (EBITDA - Capex)	0.07	0.79	0.37	-0.12	-0.15
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	179.1	11.89	-38.67	-20.43	-85.01
Gross Profit, 1 Yr. Growth %	82.26	5.92	-31.67	-76.74	-182.65
EBITDA, 1 Yr. Growth %	85.71	28.49	17.12	-24.61	31.73
EBITA, 1 Yr. Growth %	81.26	33.08	15.49	-17.12	29.21
EBIT, 1 Yr. Growth %	81.25	33.36	15.49	-17.13	29.18
Earnings From Cont. Operations, 1 Yr. Growth %	80.43	30.51	16.49	-17.27	31.41
Net Income, 1 Yr. Growth %	80.43	30.51	16.49	-17.27	31.41
Normalized Net Income, 1 Yr. Growth %	80.15	30.62	16.53	-17.32	31.52
Diluted EPS Before Extra, 1 Yr. Growth %	53.35	2.05	-19.54	-85.33	-51.95
Accounts Receivable, 1 Yr. Growth %	122.86	-31.89	-96.52	11.91	11.58
Inventory, 1 Yr. Growth %	162.54	113.37	36.57	-35.68	21.72
Net Property, Plant and Equip., 1 Yr. Growth %	74.84	46.14	29.18	-9.81	-53.9
Total Assets, 1 Yr. Growth %	-1.71	68.19	-4.88	-31.6	-37.46
Tangible Book Value, 1 Yr. Growth %	-29.66	127.71	-6.41	-28	-44.82
Common Equity, 1 Yr. Growth %	-29.35	127.41	-6.47	-27.78	-44.76
Cash From Operations, 1 Yr. Growth %	80.85	23.07	-4.68	-41.19	-27.11
Capital Expenditures, 1 Yr. Growth %	140.32	17.87	-21.86	-75.42	-84.47
Levered Free Cash Flow, 1 Yr. Growth %	107.28	23.55	-21.77	-47.26	3.6
Unlevered Free Cash Flow, 1 Yr. Growth %	108.3	23.87	-22.63	-47.83	1.59
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	161.49	76.72	-23.67	-30.14	-65.46
Gross Profit, 2 Yr. CAGR %	231.17	38.94	-13.9	-60.13	-56.16
EBITDA, 2 Yr. CAGR %	27.61	54.47	22.27	-6.8	-0.34
EBITA, 2 Yr. CAGR %	28.2	55.32	23.61	-2.17	3.48
EBIT, 2 Yr. CAGR %	28.2	55.47	23.74	-2.17	3.47
Earnings From Cont. Operations, 2 Yr. CAGR %	28.45	53.45	23.3	-1.83	4.27
Net Income, 2 Yr. CAGR %	28.45	53.45	23.3	-1.83	4.27
Normalized Net Income, 2 Yr. CAGR %	28.35	53.4	23.38	-1.84	4.28
Diluted EPS Before Extra, 2 Yr. CAGR %	-3.44	25.09	-9.39	-65.64	-73.45
Accounts Receivable, 2 Yr. CAGR %	231.35	23.2	-84.61	-80.27	11.74
Inventory, 2 Yr. CAGR %	224.12	136.68	70.7	-6.27	-11.52
Net Property, Plant and Equip., 2 Yr. CAGR %	97.7	59.85	37.4	7.94	-35.52
Total Assets, 2 Yr. CAGR %	102.81	28.58	26.49	-19.34	-34.6
Tangible Book Value, 2 Yr. CAGR %	77.79	26.56	45.99	-17.91	-36.97
Common Equity, 2 Yr. CAGR %	77.92	26.75	45.84	-17.81	-36.84
Cash From Operations, 2 Yr. CAGR %	44.88	49.19	8.31	-23.35	-34.53
Capital Expenditures, 2 Yr. CAGR %	105.61	68.31	-4.03	-55.43	-80.46
Levered Free Cash Flow, 2 Yr. CAGR %	77.34	60.03	-1.82	-35.79	-26.08
Unlevered Free Cash Flow, 2 Yr. CAGR %	78.01	60.63	-2.24	-36.49	-27.2
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	131.59	97.05	17.6	-22.6	-58.17
Gross Profit, 3 Yr. CAGR %	71.24	126.48	10.55	-44.34	-49.17
EBITDA, 3 Yr. CAGR %	19.92	27.9	40.55	3.5	4.59
EBITA, 3 Yr. CAGR %	20.47	29.8	40.43	8.19	7.34
EBIT, 3 Yr. CAGR %	20.47	29.9	40.53	8.26	7.33
Earnings From Cont. Operations, 3 Yr. CAGR %	21.45	29.13	39.98	7.94	8.19
Net Income, 3 Yr. CAGR %	21.45	29.13	39.98	7.94	8.19
Normalized Net Income, 3 Yr. CAGR %	21.39	29.1	39.97	7.97	8.22
Diluted EPS Before Extra, 3 Yr. CAGR %	-20.1	-1.65	7.98	-50.61	-61.58
Accounts Receivable, 3 Yr. CAGR %	109.8	95.55	-62.49	-70.19	-64.85
Inventory, 3 Yr. CAGR %	166.3	181.96	97.04	23.3	2.26
Net Property, Plant and Equip., 3 Yr. CAGR %	83.43	78.76	48.89	19.41	-18.72
Total Assets, 3 Yr. CAGR %	84.39	90.55	16.29	3.05	-25.9
Tangible Book Value, 3 Yr. CAGR %	95.75	93.08	14.45	15.34	-28.09
Common Equity, 3 Yr. CAGR %	95.33	93.09	14.54	15.38	-28.01
Cash From Operations, 3 Yr. CAGR %	26.45	37.21	28.49	-10.25	-24.62
Capital Expenditures, 3 Yr. CAGR %	82.96	70.8	30.32	-38.36	-68.64
Levered Free Cash Flow, 3 Yr. CAGR %	47.01	57.21	25.95	-20.21	-24.69
Unlevered Free Cash Flow, 3 Yr. CAGR %	46.69	57.74	25.8	-20.73	-25.73
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	113.93	126.47	48.56	25.95	-27.96
Gross Profit, 5 Yr. CAGR %	120.7	131.91	30.06	13.59	-23.63
EBITDA, 5 Yr. CAGR %	55.6	40.28	20.85	12.54	22.09
EBITA, 5 Yr. CAGR %	56.1	41.69	21.71	15.79	24.29
EBIT, 5 Yr. CAGR %	56.14	41.7	21.77	15.84	24.33
Earnings From Cont. Operations, 5 Yr. CAGR %	56.21	41.62	22.19	15.72	24.42
Net Income, 5 Yr. CAGR %	56.21	41.62	22.19	15.72	24.42
Normalized Net Income, 5 Yr. CAGR %	56.17	41.6	22.18	15.7	24.42
Diluted EPS Before Extra, 5 Yr. CAGR %	7.94	0.68	-15.98	-35.42	-38.39
Accounts Receivable, 5 Yr. CAGR %	105.42	181.68	-26.22	-21.88	-41.95
Inventory, 5 Yr. CAGR %	-	-	122.9	81.49	43.05
Net Property, Plant and Equip., 5 Yr. CAGR %	72.83	69.29	63.41	46.09	6.53
Total Assets, 5 Yr. CAGR %	35.39	68.5	58.58	35.1	-7.62
Tangible Book Value, 5 Yr. CAGR %	28.13	69.9	74.08	37.14	-9.84
Common Equity, 5 Yr. CAGR %	28.08	69.64	73.79	37.21	-9.73
Cash From Operations, 5 Yr. CAGR %	57.35	46.23	18.85	8.7	-0.96
Capital Expenditures, 5 Yr. CAGR %	54.65	63.71	41.34	-0.2	-38.58
Levered Free Cash Flow, 5 Yr. CAGR %	72.66	40.5	25.09	9.82	1.75
Unlevered Free Cash Flow, 5 Yr. CAGR %	73.01	40.48	24.71	9.56	1.06