Income Statement Coinbase Global, Inc.

Equities

COIN

US19260Q1076

Blockchain & Cryptocurrency

Market Closed - Nasdaq Other stock markets 02:30:00 17/01/2026 am IST			5-day change	1st Jan Change
241.15 ^USD	+0.78%		+0.15%	+6.64%

17/01	Coinbase Global Insider Sold Shares Worth $1,059,373, According to a Recent SEC Filing	MT
17/01	Coinbase Global Insider Sold Shares Worth $2,012,532, According to a Recent SEC Filing	MT

e9e36a8f3669235.rp_WUdsv7oXtED7U2II-7L-0VVrgWiYaQL9ozIIzptA.5daiZI1W3ue9dWHtnOZrv8b6IwO6KHJdDv4EosFb4rGY9q40lGLe45pnbw

Published financial data: COINBASE GLOBAL, INC.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2020	2021	2022	2023	2024
Revenues	114.12Cr	735.48Cr	314.88Cr	292.65Cr	629.32Cr
Other Revenues, Total	13Cr	48Cr	6L	16T	-
Total Revenues	127.49Cr	783.73Cr	314.94Cr	292.66Cr	629.32Cr
Cost of Goods Sold, Total	14Cr	126.79Cr	63Cr	42Cr	90Cr
Gross Profit	113.93Cr	656.94Cr	251.96Cr	250.59Cr	539.55Cr
Selling General & Admin Expenses, Total	33Cr	156.51Cr	210.66Cr	137.1Cr	195.47Cr
R&D Expenses	27Cr	129.16Cr	232.64Cr	132.4Cr	146.83Cr
Other Operating Expenses	12Cr	51Cr	77Cr	2.5Cr	-6.38Cr
Other Operating Expenses, Total	73Cr	336.7Cr	520.32Cr	272Cr	335.92Cr
Operating Income	41Cr	320.24Cr	-268.37Cr	-21Cr	203.64Cr
Interest Expense, Total	-	-2.92Cr	-8.89Cr	-8.28Cr	-8.06Cr
Interest And Investment Income	26.26L	21.41L	4.48Cr	18Cr	27Cr
Net Interest Expenses	26.26L	-2.71Cr	-4.41Cr	9.91Cr	19Cr
Currency Exchange Gains (Loss)	-10.57L	-4.15Cr	-10Cr	-1.06Cr	-24.85L
Other Non Operating Income (Expenses)	4L	-69.16L	-7.1Cr	2.14Cr	73Cr
EBT, Excl. Unusual Items	41Cr	312.69Cr	-290.15Cr	-10Cr	295.23Cr
Restructuring Charges	-	-	-4.07Cr	-14Cr	-
Merger & Related Restructuring Charges	-	-80L	-41L	-26L	-
Gain (Loss) On Sale Of Investments	9L	2.71Cr	-10Cr	7.46Cr	-96.92L
Asset Writedown	-	-12Cr	-2.65Cr	-1.88Cr	-
Other Unusual Items	-32.81L	9L	83.12L	12Cr	-
EBT, Incl. Unusual Items	41Cr	302.69Cr	-306.46Cr	-7.68Cr	294.26Cr
Income Tax Expense	8.69Cr	-60Cr	-44Cr	-17Cr	36Cr
Earnings From Continuing Operations	32Cr	362.41Cr	-262.49Cr	9.49Cr	257.91Cr
Net Income to Company	32Cr	362.41Cr	-262.49Cr	9.49Cr	257.91Cr
Net Income - (IS)	32Cr	362.41Cr	-262.49Cr	9.49Cr	257.91Cr
Preferred Dividend and Other Adjustments	21Cr	53Cr	-	1L	13.11L
Net Income to Common Incl Extra Items	11Cr	309.7Cr	-262.49Cr	9.48Cr	257.78Cr
Net Income to Common Excl. Extra Items	11Cr	309.7Cr	-262.49Cr	9.48Cr	257.78Cr
Per Share Items
Net EPS - Basic	1.58	17.47	-11.81	0.4	10.42
Basic EPS - Continuing Operations	1.58	17.47	-11.81	0.4	10.42
Basic Weighted Average Shares Outstanding	6.87Cr	18Cr	22Cr	24Cr	25Cr
Net EPS - Diluted	1.4	14.5	-11.83	0.37	9.48
Diluted EPS - Continuing Operations	1.4	14.5	-11.83	0.37	9.48
Diluted Weighted Average Shares Outstanding	9.12Cr	22Cr	22Cr	25Cr	27Cr
Normalized Basic EPS	3.75	11.02	-8.16	-0.28	7.46
Normalized Diluted EPS	2.82	8.88	-8.16	-0.26	6.75
Supplemental Items
EBITDA	44Cr	326.6Cr	-252.96Cr	-7.45Cr	216.39Cr
EBITA	43Cr	324.76Cr	-257.76Cr	-14Cr	206.34Cr
EBIT	41Cr	320.24Cr	-268.37Cr	-21Cr	203.64Cr
EBITDAR	46Cr	329.37Cr	-249.75Cr	-2.98Cr	-
Total Revenues (As Reported)	127.75Cr	783.94Cr	319.42Cr	310.84Cr	656.4Cr
Effective Tax Rate - (Ratio)	21.23	-19.73	14.35	223.46	12.36
Current Domestic Taxes	8.34Cr	-4.75Cr	56.39L	3.3Cr	18Cr
Current Foreign Taxes	29.77L	86.42L	2.28Cr	1.16Cr	3.19Cr
Total Current Taxes	8.64Cr	-3.88Cr	2.84Cr	4.46Cr	21Cr
Deferred Domestic Taxes	9L	-53Cr	-49Cr	-22Cr	16Cr
Deferred Foreign Taxes	-4L	-2.56Cr	1.97Cr	14.15L	-57.8L
Total Deferred Taxes	5L	-56Cr	-47Cr	-22Cr	15Cr
Normalized Net Income	26Cr	195.43Cr	-181.34Cr	-6.52Cr	184.52Cr
Interest on Long-Term Debt	-	2.92Cr	8.59Cr	8.27Cr	-
Supplemental Operating Expense Items
Marketing Expenses	-	-	-	-	25Cr
Selling and Marketing Expenses	5.68Cr	66Cr	51Cr	33Cr	65Cr
General and Administrative Expenses	28Cr	87Cr	155.91Cr	99Cr	130.03Cr
Research And Development Expense From Footnotes	27Cr	129.16Cr	232.64Cr	132.45Cr	146.83Cr
Net Rental Expense, Total	2.4Cr	2.77Cr	3.21Cr	4.47Cr	-
Imputed Operating Lease Interest Expense	-	30.17L	60.3L	88.43L	-
Imputed Operating Lease Depreciation	-	2.47Cr	2.61Cr	3.59Cr	-
Stock-Based Comp., R&D Exp. (Total)	3.69Cr	57Cr	109.4Cr	48Cr	56Cr
Stock-Based Comp., S&M Exp. (Total)	15.66L	3.29Cr	7.62Cr	5.9Cr	6.95Cr
Stock-Based Comp., G&A Exp. (Total)	3.42Cr	22Cr	40Cr	25Cr	28Cr
Stock-Based Comp., Other (Total)	-	-	-	8.4Cr	-
Total Stock-Based Compensation	7.26Cr	82Cr	156.58Cr	86Cr	91Cr

Fiscal Period: December	2020	2021	2022	2023	2024
Assets
Cash And Equivalents	106.18Cr	712.35Cr	442.5Cr	513.94Cr	854.39Cr
Short Term Investments	-	96.58L	-	-	-
Total Cash And Short Term Investments	106.18Cr	713.31Cr	442.5Cr	513.94Cr	854.39Cr
Accounts Receivable, Total	16Cr	10Cr	84.34L	5.89Cr	9.59Cr
Other Receivables	2.17Cr	14Cr	27Cr	17Cr	17Cr
Notes Receivable	67.9L	22Cr	18Cr	19Cr	48Cr
Total Receivables	19Cr	46Cr	46Cr	43Cr	75Cr
Prepaid Expenses	3.62Cr	12Cr	9.82Cr	7.96Cr	8.85Cr
Restricted Cash	3.08Cr	3.1Cr	2.59Cr	2.3Cr	3.85Cr
Other Current Assets, Total	381.56Cr	1.06TCr	8.14TCr	20TCr	869.56Cr
Total Current Assets	513.39Cr	1.84TCr	8.64TCr	20TCr	1.81TCr
Gross Property Plant And Equipment	17Cr	20Cr	33Cr	33Cr	47Cr
Accumulated Depreciation	-2.45Cr	-4.22Cr	-8.5Cr	-12Cr	-18Cr
Net Property Plant And Equipment	15Cr	16Cr	24Cr	21Cr	28Cr
Long-term Investments	2.81Cr	37Cr	33Cr	34Cr	37Cr
Goodwill	7.72Cr	63Cr	107.39Cr	113.97Cr	113.97Cr
Other Intangibles, Total	6.08Cr	18Cr	14Cr	8.64Cr	4.68Cr
Deferred Tax Assets Long-Term	2.08Cr	57Cr	104.68Cr	127.22Cr	94Cr
Other Long-Term Assets, Total	38Cr	100.15Cr	45Cr	47Cr	164.61Cr
Total Assets	585.54Cr	2.13TCr	8.97TCr	21TCr	2.25TCr
Liabilities
Accounts Payable, Total	1.2Cr	3.98Cr	5.6Cr	3.93Cr	6.33Cr
Accrued Expenses, Total	5.74Cr	34Cr	17Cr	31Cr	33Cr
Short-term Borrowings	27Cr	43Cr	17Cr	6.3Cr	30Cr
Current Portion of Leases	2.53Cr	3.24Cr	3.37Cr	1.09Cr	95.97L
Current Income Taxes Payable	58.05L	45.53L	55.34L	1.74Cr	9.09Cr
Other Current Liabilities	387.51Cr	1.06TCr	8.04TCr	20TCr	714.59Cr
Total Current Liabilities	424.69Cr	1.14TCr	8.08TCr	20TCr	794.13Cr
Long-Term Debt	-	338.48Cr	339.34Cr	298Cr	423.41Cr
Long-Term Leases	8.25Cr	7.41Cr	4.2Cr	38.21L	8.58Cr
Other Non Current Liabilities	-	1.48Cr	1.95Cr	33.95L	39.19L
Total Liabilities	432.94Cr	1.49TCr	8.43TCr	20TCr	1.23TCr
Preferred Stock Convertible	56Cr	-	-	-	-
Total Preferred Equity	56Cr	-	-	-	-
Common Stock, Total	-	2T	2T	2T	2T
Additional Paid In Capital	23Cr	203.47Cr	376.77Cr	449.16Cr	536.6Cr
Retained Earnings	73Cr	435.04Cr	172.55Cr	182.03Cr	496.09Cr
Comprehensive Income and Other	62.56L	-33.95L	-3.86Cr	-3.03Cr	-5.01Cr
Total Common Equity	96Cr	638.17Cr	545.46Cr	628.16Cr	1.03TCr
Total Equity	152.61Cr	638.17Cr	545.46Cr	628.16Cr	1.03TCr
Total Liabilities And Equity	585.54Cr	2.13TCr	8.97TCr	21TCr	2.25TCr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	7.31Cr	22Cr	23Cr	24Cr	25Cr
ECS Total Common Shares Outstanding	7.31Cr	22Cr	23Cr	24Cr	25Cr
Book Value / Share	13.18	29.39	23.63	25.95	40.52
Tangible Book Value	83Cr	557.92Cr	424.52Cr	505.56Cr	909.04Cr
Tangible Book Value Per Share	11.29	25.7	18.39	20.89	35.84
Total Debt	38Cr	391.79Cr	364.12Cr	305.77Cr	462.96Cr
Net Debt	-68Cr	-321.52Cr	-78Cr	-208.17Cr	-391.43Cr
Debt Equivalent Oper. Leases	19Cr	22Cr	26Cr	36Cr	-
Equity Method Investments, Total	20L	14.63L	-	-	-
Account Code - Inventory Valuation	3	3	3	3	3
Machinery, Total	99.76L	1.08Cr	1.31Cr	26.79L	-
Full Time Employees	1.25T	3.73T	4.51T	3.42T	3.77T
Accumulated Allowance for Doubtful Accounts (Supple)	21.61L	2.46Cr	-	2.26Cr	2.94Cr

Fiscal Period: December	2020	2021	2022	2023	2024
Net Income	32Cr	362.41Cr	-262.49Cr	9.49Cr	257.91Cr
Depreciation & Amortization - CF	1.43Cr	1.84Cr	4.8Cr	7Cr	10Cr
Amortization of Goodwill and Intangible Assets - (CF)	1.67Cr	4.53Cr	11Cr	6.96Cr	2.7Cr
Depreciation & Amortization, Total	3.1Cr	6.37Cr	15Cr	14Cr	13Cr
Amortization of Deferred Charges, Total - (CF)	-	50.31L	92.53L	-	-
(Gain) Loss From Sale Of Asset	4L	14.25L	-58T	-	-
(Gain) Loss on Sale of Investments - (CF)	2L	-2.01Cr	10Cr	-2.07Cr	1.87Cr
Asset Writedown & Restructuring Costs	83.55L	33Cr	2.65Cr	1.88Cr	-
Stock-Based Compensation (CF)	7.05Cr	82Cr	156.58Cr	86Cr	91Cr
Other Operating Activities, Total	-4.55Cr	-93Cr	21Cr	-50Cr	-60Cr
Change In Accounts Receivable	-16Cr	-80.16L	-14Cr	8.04Cr	-10Cr
Change In Accounts Payable	2.08Cr	2.73Cr	1.86Cr	10L	-
Change In Income Taxes	8.68Cr	-6.21Cr	19.06L	85.47L	7.71Cr
Change in Other Net Operating Assets	266.64Cr	687.61Cr	-91Cr	24Cr	-45Cr
Cash from Operations	300.41Cr	1.07TCr	-158.54Cr	92Cr	255.68Cr
Capital Expenditure	-99.13L	-29.1L	-29.33L	-	-
Sale of Property, Plant, and Equipment	-	31T	83T	-	-
Cash Acquisitions	3.36Cr	-7.09Cr	-19Cr	-3.07Cr	-
Sale (Purchase) of Intangible assets	-88.89L	-8.29Cr	-6.1Cr	-6.32Cr	-
Investment in Marketable and Equity Securities, Total	-1Cr	-32Cr	-6.15Cr	-1.18Cr	-
Net (Increase) Decrease in Loans Originated / Sold - Investing	-	-21Cr	12Cr	-7.3Cr	-21Cr
Other Investing Activities, Total	4.6Cr	-44Cr	-47Cr	18Cr	-7.08Cr
Cash from Investing	5.08Cr	-112.47Cr	-66Cr	53.92L	-28Cr
Short Term Debt Issued, Total	-	2Cr	19Cr	3.16Cr	-
Long-Term Debt Issued, Total	-	337.98Cr	-	-	124.6Cr
Total Debt Issued	-	339.98Cr	19Cr	3.16Cr	124.6Cr
Short Term Debt Repaid, Total	-	-	-19Cr	-5.21Cr	-
Long-Term Debt Repaid, Total	-	-	-	-30Cr	-
Total Debt Repaid	-	-	-19Cr	-36Cr	-
Issuance of Common Stock	2.07Cr	24Cr	7.23Cr	6.42Cr	13Cr
Repurchase of Common Stock	-19.3L	-26Cr	-35Cr	-28Cr	-12Cr
Other Financing Activities, Total	-	-9.01Cr	-555.89Cr	-27Cr	157.4Cr
Cash from Financing	1.88Cr	328.42Cr	-583.85Cr	-81Cr	282.89Cr
Foreign Exchange Rate Adjustments	-20.81L	-6.49Cr	-16Cr	87.72L	-4.84Cr
Net Change in Cash	307.16Cr	1.28TCr	-825.1Cr	13Cr	505.5Cr
Supplemental Items
Cash Interest Paid	-	37.93L	8.24Cr	7.61Cr	6.85Cr
Cash Income Tax Paid (Refund)	6.21Cr	6.86Cr	3.59Cr	3.91Cr	14Cr
Levered Free Cash Flow	46Cr	262.79Cr	-118.05Cr	148.23Cr	112.09Cr
Unlevered Free Cash Flow	46Cr	264.11Cr	-113.42Cr	153.4Cr	117.13Cr
Change In Net Working Capital	-12Cr	16Cr	111.29Cr	-73Cr	114.18Cr
Net Debt Issued / Repaid	-	339.98Cr	-1L	-32Cr	124.6Cr

Fiscal Period: December	2020	2021	2022	2023	2024
Profitability
Return on Assets	6.21	14.75	-3.02	-0.09	6.82
Return on Total Capital	16.53	32.8	-17.28	-1.45	10.5
Return On Equity %	24.91	91.66	-44.35	1.62	31.15
Return on Common Equity	14.82	84.33	-44.35	1.61	31.14
Margin Analysis
Gross Profit Margin %	89.37	83.82	80	85.62	85.74
SG&A Margin	26.15	19.97	66.89	46.85	31.06
EBITDA Margin %	34.56	41.67	-80.32	-2.55	34.38
EBITA Margin %	33.44	41.44	-81.84	-4.94	32.79
EBIT Margin %	32.13	40.86	-85.21	-7.32	32.36
Income From Continuing Operations Margin %	25.28	46.24	-83.35	3.24	40.98
Net Income Margin %	25.28	46.24	-83.35	3.24	40.98
Net Avail. For Common Margin %	8.49	39.52	-83.35	3.24	40.96
Normalized Net Income Margin	20.18	24.94	-57.58	-2.23	29.32
Levered Free Cash Flow Margin	35.87	33.53	-37.48	50.65	17.81
Unlevered Free Cash Flow Margin	35.87	33.7	-36.01	52.42	18.61
Asset Turnover
Asset Turnover	0.31	0.58	0.06	0.02	0.34
Fixed Assets Turnover	7.95	50.94	15.79	13.11	25.87
Receivables Turnover (Average Receivables)	13.09	55.9	664.66	23.37	81.31
Short Term Liquidity
Current Ratio	1.21	1.61	1.07	1.03	2.28
Quick Ratio	0.29	0.65	0.06	0.03	1.11
Operating Cash Flow to Current Liabilities	0.71	0.94	-0.02	0	0.32
Days Sales Outstanding (Average Receivables)	27.95	6.53	0.55	15.62	4.5
Average Days Payable Outstanding	24.27	7.46	27.78	41.36	20.92
Long Term Solvency
Total Debt/Equity	24.84	61.39	66.76	48.68	45.05
Total Debt / Total Capital	19.9	38.04	40.03	32.74	31.06
LT Debt/Equity	5.41	54.2	62.98	47.5	42.03
Long-Term Debt / Total Capital	4.33	33.58	37.77	31.95	28.98
Total Liabilities / Total Assets	73.94	70	93.92	96.97	54.41
EBIT / Interest Expense	-	109.67	-30.19	-2.59	25.25
EBITDA / Interest Expense	-	112.8	-28.09	-0.36	27.23
(EBITDA - Capex) / Interest Expense	-	112.7	-28.13	-0.36	27.23
Total Debt / EBITDA	0.82	1.19	-1.46	-102.6	2.11
Net Debt / EBITDA	-1.47	-0.98	0.31	69.85	-1.78
Total Debt / (EBITDA - Capex)	0.83	1.19	-1.46	-102.6	2.11
Net Debt / (EBITDA - Capex)	-1.5	-0.98	0.31	69.85	-1.78
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	143.85	514.76	-59.81	-7.08	115.04
Gross Profit, 1 Yr. Growth %	158.5	476.59	-61.65	-0.54	115.32
EBITDA, 1 Yr. Growth %	-1.58T	631.07	-179.4	-95.76	-6.07T
EBITA, 1 Yr. Growth %	-1.26T	650.94	-181.38	-91.99	-2.04T
EBIT, 1 Yr. Growth %	-979.62	670.2	-185.96	-88.8	-1.26T
Earnings From Cont. Operations, 1 Yr. Growth %	-1.16T	1.02T	-172.43	-103.61	2.62T
Net Income, 1 Yr. Growth %	-1.16T	1.02T	-172.43	-103.61	2.62T
Normalized Net Income, 1 Yr. Growth %	-1.28T	642.59	-194.91	-96.34	-5.88T
Diluted EPS Before Extra, 1 Yr. Growth %	-379.51	937.81	-181.59	-103.15	2.44T
Accounts Receivable, 1 Yr. Growth %	1.11T	-34.89	710.18	-69.23	62.69
Net Property, Plant and Equip., 1 Yr. Growth %	-11.97	5.01	53.04	-14.89	36.99
Total Assets, 1 Yr. Growth %	144.82	263.33	321.75	130.69	52.79
Tangible Book Value, 1 Yr. Growth %	121.77	575.82	-23.91	19.09	79.81
Common Equity, 1 Yr. Growth %	93.85	562.29	-14.53	15.16	63.6
Cash From Operations, 1 Yr. Growth %	-3.83T	257.18	-139.26	-158.21	177.03
Capital Expenditures, 1 Yr. Growth %	-88.85	-70.64	0.79	-	-
Levered Free Cash Flow, 1 Yr. Growth %	-	469.84	-146.16	-310.48	-23.28
Unlevered Free Cash Flow, 1 Yr. Growth %	-	472.71	-144.12	-336.48	-22.57
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-	287.18	57.18	-38.89	41.37
Gross Profit, 2 Yr. CAGR %	-	286.07	48.71	-38.24	46.36
EBITDA, 2 Yr. CAGR %	-	991.06	140.21	-85.06	-8.08
EBITA, 2 Yr. CAGR %	-	868.63	146.52	-79.13	-11.07
EBIT, 2 Yr. CAGR %	-	750.09	156.65	-74.43	-13.39
Earnings From Cont. Operations, 2 Yr. CAGR %	-	992.09	185.38	-83.82	-0.88
Net Income, 2 Yr. CAGR %	-	992.09	185.38	-83.82	-0.88
Normalized Net Income, 2 Yr. CAGR %	-	873.06	164.87	-81.43	0.51
Diluted EPS Before Extra, 2 Yr. CAGR %	-	438.59	190.99	-83.98	-10.5
Accounts Receivable, 2 Yr. CAGR %	-	179.1	-77	652.38	-29.25
Net Property, Plant and Equip., 2 Yr. CAGR %	-	-3.85	26.77	14.13	7.98
Total Assets, 2 Yr. CAGR %	-	198.24	291.45	211.92	-49.88
Tangible Book Value, 2 Yr. CAGR %	-	287.14	126.77	-4.81	46.33
Common Equity, 2 Yr. CAGR %	-	258.3	137.92	-0.79	37.26
Cash From Operations, 2 Yr. CAGR %	-	1.05T	132.4	-52.19	26.99
Capital Expenditures, 2 Yr. CAGR %	-	-81.91	-45.61	-	-
Levered Free Cash Flow, 2 Yr. CAGR %	-	-	60.91	-25.23	-1.07
Unlevered Free Cash Flow, 2 Yr. CAGR %	-	-	57.72	-24.2	3.67
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-	-	81.95	31.92	-7.05
Gross Profit, 3 Yr. CAGR %	-	-	78.8	30.05	-6.35
EBITDA, 3 Yr. CAGR %	-	-	351.76	-44.6	-13.46
EBITA, 3 Yr. CAGR %	-	-	320.71	-30.14	-14.67
EBIT, 3 Yr. CAGR %	-	-	292.7	-19.29	-14.65
Earnings From Cont. Operations, 3 Yr. CAGR %	-	-	342.06	-33.48	-10.72
Net Income, 3 Yr. CAGR %	-	-	342.06	-33.48	-10.72
Normalized Net Income, 3 Yr. CAGR %	-	-	344.56	-36.81	-0.82
Diluted EPS Before Extra, 3 Yr. CAGR %	-	-	187.11	-35.65	-13.22
Accounts Receivable, 3 Yr. CAGR %	-	-	-14.13	-28.23	351.59
Net Property, Plant and Equip., 3 Yr. CAGR %	-	-	12.26	11	21.29
Total Assets, 3 Yr. CAGR %	-	-	234.76	228.19	1.95
Tangible Book Value, 3 Yr. CAGR %	-	-	125.09	82.95	17.67
Common Equity, 3 Yr. CAGR %	-	-	122.22	86.81	17.21
Cash From Operations, 3 Yr. CAGR %	-	-	169.95	46.5	-14.13
Capital Expenditures, 3 Yr. CAGR %	-	-	-67.93	-	-
Levered Free Cash Flow, 3 Yr. CAGR %	-	-	-	48.14	-24.95
Unlevered Free Cash Flow, 3 Yr. CAGR %	-	-	-	49.84	-24.01
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-	-	-	-	64.48
Gross Profit, 5 Yr. CAGR %	-	-	-	-	65.03
EBITDA, 5 Yr. CAGR %	-	-	-	-	139.54
EBITA, 5 Yr. CAGR %	-	-	-	-	126.5
EBIT, 5 Yr. CAGR %	-	-	-	-	115.01
Earnings From Cont. Operations, 5 Yr. CAGR %	-	-	-	-	143.08
Net Income, 5 Yr. CAGR %	-	-	-	-	143.08
Normalized Net Income, 5 Yr. CAGR %	-	-	-	-	145.62
Diluted EPS Before Extra, 5 Yr. CAGR %	-	-	-	-	80.12
Accounts Receivable, 5 Yr. CAGR %	-	-	-	-	48.4
Net Property, Plant and Equip., 5 Yr. CAGR %	-	-	-	-	10.53
Total Assets, 5 Yr. CAGR %	-	-	-	-	56.62
Tangible Book Value, 5 Yr. CAGR %	-	-	-	-	89.47
Common Equity, 5 Yr. CAGR %	-	-	-	-	83.27
Cash From Operations, 5 Yr. CAGR %	-	-	-	-	99.66