Income Statement Gix Internet Ltd

Stocks

GIX

IL0007440113

Software

Market Closed - TEL AVIV STOCK EXCHANGE Other stock markets 04:14:07 03/07/2026 pm IST			5-day change	1st Jan Change
2,553.00 ^ILa	-4.63%		+0.95%	+47.15%

20/04	Gix Internet Ltd Reports Earnings Results for the Full Year Ended December 31, 2025	CI
20/04	Gix Internet Ltd Auditor Raises 'Going Concern' Doubt	CI

6a3e8c.pekkK_UQ0xqjuqYicY_-IEyAa4mIF2wp9C5BXcb7F78.3LNcWqdXv3j1-9V9IunHb3jZKtzfIVVwpRwNEuvCQor0329Bo2i4b_XN1Q

Published financial data: GIX INTERNET LTD

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Revenues	14Cr	32Cr	29Cr	9.97Cr	2.72Cr
Total Revenues	14Cr	32Cr	29Cr	9.97Cr	2.72Cr
Cost of Goods Sold, Total	12Cr	28Cr	26Cr	8.13Cr	2.23Cr
Gross Profit	2.5Cr	4.52Cr	3.38Cr	1.83Cr	49.51L
Selling General & Admin Expenses, Total	1.53Cr	2.15Cr	2.76Cr	1.75Cr	1.12Cr
Stock-Based Compensation (IS)	-	-	-	2L	21.39L
R&D Expenses	1.13Cr	1.54Cr	1.4Cr	1.04Cr	56.92L
Other Operating Expenses	-	-	-	9L	24.05L
Other Operating Expenses, Total	2.67Cr	3.7Cr	4.16Cr	2.89Cr	2.14Cr
Operating Income	-16.63L	82.18L	-77.8L	-1.06Cr	-1.65Cr
Interest Expense, Total	-17.79L	-29.53L	-41.58L	-33.61L	-58.23L
Interest And Investment Income	-	-	-	-	-
Net Interest Expenses	-17.79L	-29.53L	-41.58L	-33.61L	-58.23L
Income (Loss) On Equity Invest.	-	-	-	-	13.18L
Currency Exchange Gains (Loss)	4L	-17.35L	-16.5L	-90T	15.33L
Other Non Operating Income (Expenses)	-60T	-24T	-1L	-71.5L	-10.69L
EBT, Excl. Unusual Items	-31.27L	35.06L	-1.37Cr	-2.12Cr	-2.05Cr
Merger & Related Restructuring Charges	-8L	-7L	-	-	-
Impairment of Goodwill	-	-18.34L	-	-24.14L	-1.72Cr
Gain (Loss) On Sale Of Investments	-7L	-1T	-	-1L	-8.82Cr
Gain (Loss) On Sale Of Assets	-	-	-	-3L	3.15Cr
Asset Writedown	-	-	-	-	-
Other Unusual Items	-	-	-	8L	-
EBT, Incl. Unusual Items	-45.93L	10.01L	-1.37Cr	-2.31Cr	-9.44Cr
Income Tax Expense	3L	10.83L	99T	-52T	-5L
Earnings From Continuing Operations	-48.75L	-82T	-1.38Cr	-2.31Cr	-9.39Cr
Net Income to Company	-48.75L	-82T	-1.38Cr	-2.31Cr	-9.39Cr
Minority Interest	-9L	-54.61L	29.65L	-	6.52Cr
Net Income - (IS)	-57.27L	-55.43L	-1.08Cr	-2.31Cr	-2.87Cr
Preferred Dividend and Other Adjustments	-	-	-	-	-
Net Income to Common Incl Extra Items	-57.27L	-55.43L	-1.08Cr	-2.31Cr	-2.87Cr
Net Income to Common Excl. Extra Items	-57.27L	-55.43L	-1.08Cr	-2.31Cr	-2.87Cr
Per Share Items
Net EPS - Basic	-5.25	-4.33	-8.03	-16.14	-16.55
Basic EPS - Continuing Operations	-5.25	-4.33	-8.03	-16.14	-16.55
Basic Weighted Average Shares Outstanding	10.9L	12.79L	13.5L	14.3L	17.36L
Net EPS - Diluted	-5.25	-4.33	-8.1	-16.14	-16.55
Diluted EPS - Continuing Operations	-5.25	-4.33	-8.1	-16.14	-16.55
Diluted Weighted Average Shares Outstanding	10.9L	12.79L	13.5L	14.3L	17.36L
Normalized Basic EPS	-2.57	-2.56	-4.15	-9.26	30.17
Normalized Diluted EPS	-2.57	-2.56	-4.15	-9.26	30.17
Supplemental Items
EBITDA	45.66L	1.53Cr	-3L	-63.45L	-1.26Cr
EBITA	43.13L	1.51Cr	-6L	-68.28L	-1.28Cr
EBIT	-16.63L	82.18L	-77.8L	-1.06Cr	-1.65Cr
Effective Tax Rate - (Ratio)	-6.14	108.19	-0.72	0.22	0.51
Total Current Taxes	7L	23.65L	3L	7L	67T
Total Deferred Taxes	-4L	-12.82L	-2L	-7L	-5L
Normalized Net Income	-28.06L	-32.7L	-55.99L	-1.32Cr	5.24Cr
Interest on Long-Term Debt	9L	3L	4L	3L	1L
Supplemental Operating Expense Items
Marketing Expenses	11.74L	9L	15.16L	6L	4L
Selling and Marketing Expenses	78.23L	1.01Cr	1.46Cr	68.98L	30.17L
General and Administrative Expenses	75.1L	1.14Cr	1.3Cr	1.06Cr	81.97L
Research And Development Expense From Footnotes	1.13Cr	1.54Cr	1.4Cr	1.04Cr	56.92L
Stock-Based Comp., R&D Exp. (Total)	-1L	2L	2L	30T	4T
Stock-Based Comp., S&M Exp. (Total)	-19T	61T	55T	-33T	7T
Stock-Based Comp., G&A Exp. (Total)	4L	11.44L	4L	90T	8L
Stock-Based Comp., Other (Total)	-	-	-	2L	21.39L
Total Stock-Based Compensation	2L	13.88L	6L	3L	29.62L

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	1.68Cr	1.5Cr	69.29L	23.04L	7L
Total Cash And Short Term Investments	1.68Cr	1.5Cr	69.29L	23.04L	7L
Accounts Receivable, Total	4.51Cr	7.37Cr	4.12Cr	66.81L	50T
Other Receivables	80.08L	24.85L	22.21L	21.54L	4L
Total Receivables	5.31Cr	7.62Cr	4.34Cr	88.35L	5L
Prepaid Expenses	12.82L	12.81L	7L	3L	72T
Deferred Tax Assets Current	-	-	-	-	-
Other Current Assets, Total	7L	6L	5L	25.39L	32.81L
Total Current Assets	7.2Cr	9.32Cr	5.16Cr	1.4Cr	44.65L
Gross Property Plant And Equipment	51.51L	55.99L	58.26L	19.47L	8L
Accumulated Depreciation	-22.25L	-29.27L	-36.21L	-18.43L	-4L
Net Property Plant And Equipment	29.26L	26.72L	22.05L	1L	4L
Long-term Investments	4L	2L	6L	2L	2.88Cr
Goodwill	2.99Cr	3.24Cr	3.3Cr	3.08Cr	1.02Cr
Other Intangibles, Total	2.62Cr	2.2Cr	1.54Cr	1.13Cr	99.97L
Deferred Tax Assets Long-Term	2L	10.08L	4L	6L	-
Other Long-Term Assets, Total	-	-	-	-	-
Total Assets	13Cr	15Cr	10Cr	5.69Cr	5.39Cr
Liabilities
Accounts Payable, Total	3.27Cr	5.05Cr	3.41Cr	1.5Cr	3L
Accrued Expenses, Total	2.49Cr	2.5Cr	1.5Cr	1.15Cr	30.05L
Short-term Borrowings	1.97Cr	2.05Cr	3.59Cr	1.44Cr	88.81L
Current Portion of Long-Term Debt	54.15L	52.79L	-	1.12Cr	-
Current Portion of Leases	3L	3L	3L	-	-
Other Current Liabilities	4L	22.99L	4L	92L	37.35L
Total Current Liabilities	8.34Cr	10Cr	8.58Cr	6.13Cr	1.59Cr
Long-Term Debt	1.54Cr	1.01Cr	15.74L	18.09L	-
Long-Term Leases	14.98L	14.57L	12.04L	-	-
Pension & Other Post Retirement Benefits	5L	4L	-	-	-
Deferred Tax Liability Non Current	29.73L	25.6L	17.99L	13.38L	22.99L
Other Non Current Liabilities	-	-	-	-	-
Total Liabilities	10Cr	12Cr	9.03Cr	6.44Cr	1.82Cr
Additional Paid In Capital	9.37Cr	9.99Cr	10Cr	10Cr	12Cr
Retained Earnings	-12Cr	-13Cr	-14Cr	-15Cr	-18Cr
Comprehensive Income and Other	4.22Cr	4.49Cr	3.97Cr	3.46Cr	9.97Cr
Total Common Equity	1.28Cr	1.62Cr	17.45L	-1.88Cr	3.56Cr
Minority Interest	1.5Cr	1.67Cr	1.12Cr	1.14Cr	-
Total Equity	2.79Cr	3.3Cr	1.29Cr	-74.68L	3.56Cr
Total Liabilities And Equity	13Cr	15Cr	10Cr	5.69Cr	5.39Cr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	12.09L	13.43L	13.43L	14.3L	20.75L
ECS Total Common Shares Outstanding	12.09L	13.43L	13.43L	14.3L	20.75L
Book Value / Share	10.63	12.09	1.3	-13.17	17.16
Tangible Book Value	-4.33Cr	-3.81Cr	-4.67Cr	-6.09Cr	1.54Cr
Tangible Book Value Per Share	-35.8	-28.37	-34.77	-42.57	7.43
Total Debt	4.23Cr	3.77Cr	3.9Cr	2.74Cr	88.81L
Net Debt	2.55Cr	2.27Cr	3.21Cr	2.51Cr	82.25L
Minority Interest, Total (Incl. Fin. Div)	1.5Cr	1.67Cr	1.12Cr	1.14Cr	-
Equity Method Investments, Total	-	-	-	-	2.86Cr
Account Code - Inventory Valuation	3	3	3	3	3
Machinery, Total	21.94L	24.62L	25.98L	19.41L	8L
Full Time Employees	46	51	46	21	11

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	-57.27L	-55.43L	-1.08Cr	-2.31Cr	-2.87Cr
Depreciation & Amortization - CF	5L	6L	6L	7L	2L
Amortization of Goodwill and Intangible Assets - (CF)	59.76L	68.35L	71.84L	37.58L	36.65L
Depreciation & Amortization, Total	64.74L	74.61L	77.94L	44.11L	38.65L
Amortization of Deferred Charges, Total - (CF)	8L	6L	9L	8L	3L
(Gain) Loss From Sale Of Asset	-	-	-	2L	-3.15Cr
(Gain) Loss on Sale of Investments - (CF)	6L	1T	-	-	-
Asset Writedown & Restructuring Costs	-	18.34L	-	24.14L	1.72Cr
(Income) Loss On Equity Investments - (CF)	-	-	-	-	-13.18L
Stock-Based Compensation (CF)	2L	11.43L	6L	3L	29.62L
Provision and Write-off of Bad Debts	-	-	-	-	-
Other Operating Activities, Total	-11.29L	39.46L	-54.97L	68.07L	2.62Cr
Change In Accounts Receivable	37.36L	-41.82L	3.54Cr	3.52Cr	17.27L
Change In Accounts Payable	62.7L	-30.99L	-2.69Cr	-	-43.07L
Change In Deferred Taxes	-	-	-	-	-
Change in Other Net Operating Assets	-11.54L	37.78L	8L	-2.2Cr	-25.94L
Cash from Operations	1.02Cr	59.53L	22.24L	50.39L	-1.63Cr
Capital Expenditure	-10.18L	-2L	-59T	-4T	-3L
Sale of Property, Plant, and Equipment	-	-	-	-	-
Cash Acquisitions	-3.3Cr	-	-	-	1L
Divestitures	-	-	-	-	-72.4L
Sale (Purchase) of Intangible assets	-9L	-45T	-	-	-
Investment in Marketable and Equity Securities, Total	6L	-	-	-	-
Other Investing Activities, Total	4L	1L	1L	5L	-4L
Cash from Investing	-3.4Cr	-1L	84T	5L	-78.78L
Short Term Debt Issued, Total	3.77Cr	-	-	25.02L	23.5L
Long-Term Debt Issued, Total	-	-	69.29L	-	1.08Cr
Total Debt Issued	3.77Cr	-	69.29L	25.02L	1.32Cr
Short Term Debt Repaid, Total	-19.99L	-18.66L	-6L	-1.12Cr	-31.55L
Long-Term Debt Repaid, Total	-49.89L	-70.66L	-69.85L	-20.38L	-1.28Cr
Total Debt Repaid	-69.88L	-89.32L	-75.73L	-1.32Cr	-1.6Cr
Issuance of Common Stock	-	55.83L	8L	9L	2.23Cr
Other Financing Activities, Total	-6L	-79.63L	-1.16Cr	-	-
Cash from Financing	3.01Cr	-1.13Cr	-1.14Cr	-97.92L	1.95Cr
Foreign Exchange Rate Adjustments	-22.57L	36.8L	10.08L	-3L	29.44L
Net Change in Cash	40.86L	-17.86L	-81.18L	-46.25L	-16.48L
Supplemental Items
Cash Interest Paid	6L	19.7L	34.04L	25.01L	12.56L
Cash Income Tax Paid (Refund)	12.28L	21.58L	24.46L	5L	25T
Levered Free Cash Flow	67.31L	92.71L	70.12L	1.6Cr	-2.8Cr
Unlevered Free Cash Flow	70.18L	1.09Cr	93.14L	1.78Cr	-2.45Cr
Change In Net Working Capital	-32.23L	32.43L	-52.28L	-1.92Cr	2.08Cr
Net Debt Issued / Repaid	3.07Cr	-89.32L	-6L	-1.07Cr	-27.98L

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	-1.08	3.63	-3.82	-8.26	-18.61
Return on Total Capital	-2.1	7.29	-7.93	-18.42	-32.02
Return On Equity %	-18.99	-0.27	-60.11	-845.49	-667.42
Return on Common Equity	-50.97	-38.11	-120.47	270.07	-342.48
Margin Analysis
Gross Profit Margin %	17.27	14.06	11.51	18.39	18.17
SG&A Margin	10.59	6.7	9.38	17.51	41.16
EBITDA Margin %	3.15	4.77	-0.11	-6.37	-46.37
EBITA Margin %	2.98	4.68	-0.2	-6.85	-47.11
EBIT Margin %	-1.15	2.56	-2.65	-10.62	-60.56
Income From Continuing Operations Margin %	-3.37	-0.03	-4.7	-23.17	-344.8
Net Income Margin %	-3.96	-1.72	-3.69	-23.17	-105.45
Net Avail. For Common Margin %	-3.96	-1.72	-3.69	-23.17	-105.45
Normalized Net Income Margin	-1.94	-1.02	-1.91	-13.29	192.23
Levered Free Cash Flow Margin	4.65	2.88	2.39	16.01	-102.77
Unlevered Free Cash Flow Margin	4.85	3.4	3.17	17.9	-89.91
Asset Turnover
Asset Turnover	1.5	2.27	2.31	1.24	0.49
Fixed Assets Turnover	88.54	114.81	120.46	86.32	120.02
Receivables Turnover (Average Receivables)	5.27	5.41	5.11	4.16	8.1
Short Term Liquidity
Current Ratio	0.86	0.9	0.6	0.23	0.28
Quick Ratio	0.84	0.88	0.59	0.18	0.07
Operating Cash Flow to Current Liabilities	0.12	0.06	0.03	0.08	-1.02
Days Sales Outstanding (Average Receivables)	69.29	67.5	71.4	87.92	45.09
Average Days Payable Outstanding	74.77	55	59.38	110.43	125.19
Long Term Solvency
Total Debt/Equity	151.94	114.38	301.69	-366.59	24.93
Total Debt / Total Capital	60.31	53.35	75.1	137.51	19.96
LT Debt/Equity	60.69	35.16	21.49	-24.22	-
Long-Term Debt / Total Capital	24.09	16.4	5.35	9.09	-
Total Liabilities / Total Assets	78.84	78.21	87.48	113.12	33.87
EBIT / Interest Expense	-0.93	2.78	-1.87	-3.15	-2.83
EBITDA / Interest Expense	2.7	5.31	0	-1.84	-2.17
(EBITDA - Capex) / Interest Expense	2.13	5.24	-0.01	-1.84	-2.23
Total Debt / EBITDA	8.8	2.41	2.79T	-4.43	-0.7
Net Debt / EBITDA	5.3	1.45	2.29T	-4.06	-0.65
Total Debt / (EBITDA - Capex)	11.16	2.44	-866.78	-4.43	-0.68
Net Debt / (EBITDA - Capex)	6.72	1.46	-712.8	-4.06	-0.63
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	10.42	121.99	-8.59	-66.07	-72.66
Gross Profit, 1 Yr. Growth %	-21.8	80.72	-25.18	-45.79	-72.98
EBITDA, 1 Yr. Growth %	-52.41	235.9	-102.1	1.87T	99.12
EBITA, 1 Yr. Growth %	-51.62	249.01	-103.96	1.05T	87.96
EBIT, 1 Yr. Growth %	-150.15	-594.17	-194.67	36.07	55.86
Earnings From Cont. Operations, 1 Yr. Growth %	-1.81T	-98.32	16.73T	67.28	306.91
Net Income, 1 Yr. Growth %	155.67	-3.21	95.49	67.28	84.59
Normalized Net Income, 1 Yr. Growth %	29.85	16.51	71.23	54.63	-954.57
Diluted EPS Before Extra, 1 Yr. Growth %	106.36	-17.51	86.93	57.92	52.06
Accounts Receivable, 1 Yr. Growth %	359.07	63.36	-44.12	-83.78	-99.25
Net Property, Plant and Equip., 1 Yr. Growth %	750.58	-8.68	-17.48	-95.28	236.54
Total Assets, 1 Yr. Growth %	116.45	15	-31.8	-44.87	-5.41
Tangible Book Value, 1 Yr. Growth %	274.56	-11.9	22.54	30.35	-125.33
Common Equity, 1 Yr. Growth %	33.42	26.47	-89.26	-1.18T	-289.05
Cash From Operations, 1 Yr. Growth %	69.02	-41.45	-62.64	126.57	-422.72
Capital Expenditures, 1 Yr. Growth %	438.62	-80.84	-69.74	-93.22	8.55T
Levered Free Cash Flow, 1 Yr. Growth %	88.79	37.74	-24.37	127.52	-280.13
Unlevered Free Cash Flow, 1 Yr. Growth %	82.35	55.54	-14.67	91.48	-237.34
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-2.3	56.56	42.45	-44.31	-69.55
Gross Profit, 2 Yr. CAGR %	-18.9	18.88	16.28	-36.32	-61.73
EBITDA, 2 Yr. CAGR %	-17.46	26.43	-74.13	-37.21	365.92
EBITA, 2 Yr. CAGR %	296.75	113.06	-40.13	-8.85	28.44
EBIT, 2 Yr. CAGR %	146.36	57.43	116.29	13.5	45.63
Earnings From Cont. Operations, 2 Yr. CAGR %	-66.26	-46.36	68.26	1.58T	160.9
Net Income, 2 Yr. CAGR %	-58.64	57.31	37.55	1.58T	62.83
Normalized Net Income, 2 Yr. CAGR %	-51.87	23	41.24	145.83	205.85
Diluted EPS Before Extra, 2 Yr. CAGR %	-64.53	30.47	24.18	1.49T	43.56
Accounts Receivable, 2 Yr. CAGR %	97.74	173.85	-4.46	-69.9	-96.52
Net Property, Plant and Equip., 2 Yr. CAGR %	87.08	178.7	-13.19	-80.27	-60.16
Total Assets, 2 Yr. CAGR %	37.34	57.78	-11.44	-38.68	-27.78
Tangible Book Value, 2 Yr. CAGR %	64.08	81.65	3.9	26.38	-42.54
Common Equity, 2 Yr. CAGR %	4.88	29.9	-63.14	7.7	351.79
Cash From Operations, 2 Yr. CAGR %	7.17	-0.52	-53.23	-8	170.41
Capital Expenditures, 2 Yr. CAGR %	238.2	1.57	-75.93	-85.68	142.17
Levered Free Cash Flow, 2 Yr. CAGR %	-30.16	61.26	2.07	31.18	99.83
Unlevered Free Cash Flow, 2 Yr. CAGR %	-24.85	68.41	15.21	27.83	62.17
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-2.6	28.44	30.86	-11.7	-56.07
Gross Profit, 3 Yr. CAGR %	-15.89	5.93	1.87	-9.84	-52.15
EBITDA, 3 Yr. CAGR %	-26.32	31.78	-67.74	9.66	-7.75
EBITA, 3 Yr. CAGR %	-5.71	280.15	-43.57	60.13	16.02
EBIT, 3 Yr. CAGR %	-31.37	210.7	32.88	85.33	26.15
Earnings From Cont. Operations, 3 Yr. CAGR %	-14	-87.58	264.49	67.93	946.35
Net Income, 3 Yr. CAGR %	-9.25	-45.09	69.12	59.15	604.97
Normalized Net Income, 3 Yr. CAGR %	-7.03	-35.37	37.34	67.73	188.05
Diluted EPS Before Extra, 3 Yr. CAGR %	-20.24	-53.01	47.08	45.39	536.76
Accounts Receivable, 3 Yr. CAGR %	36.21	85.54	61.22	-47.1	-91.22
Net Property, Plant and Equip., 3 Yr. CAGR %	72.91	47.3	85.76	-67.12	-49.21
Total Assets, 3 Yr. CAGR %	12.41	29.45	19.3	-24.38	-29.15
Tangible Book Value, 3 Yr. CAGR %	4.3	33.36	59.32	12.06	-26.04
Common Equity, 3 Yr. CAGR %	2.72	11.63	-43.41	13.62	29.91
Cash From Operations, 3 Yr. CAGR %	20	-12.39	-28.23	-20.86	39.79
Capital Expenditures, 3 Yr. CAGR %	56.03	29.88	-32.16	-84.22	21.06
Levered Free Cash Flow, 3 Yr. CAGR %	0.66	-12.41	25.29	33.33	44.55
Unlevered Free Cash Flow, 3 Yr. CAGR %	-0.78	-4.23	34.26	36.47	30.92
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	186.19	40.51	13.4	-8.06	-26.96
Gross Profit, 5 Yr. CAGR %	148.66	26.97	-4.26	-13.58	-31.14
EBITDA, 5 Yr. CAGR %	-21.72	8.21	-51.01	-1.09	5.66
EBITA, 5 Yr. CAGR %	-23.03	2.06	-35.02	90.24	31.08
EBIT, 5 Yr. CAGR %	-36.39	-9.57	8.62	107.68	37.84
Earnings From Cont. Operations, 5 Yr. CAGR %	-20.65	-68.26	12.48	-11.62	218.86
Net Income, 5 Yr. CAGR %	-18.06	-26.29	7.17	-7.17	66.58
Normalized Net Income, 5 Yr. CAGR %	-22.52	-22.68	9.9	1.8	89.18
Diluted EPS Before Extra, 5 Yr. CAGR %	-28.97	-35.12	-4.79	-17.31	45.41
Accounts Receivable, 5 Yr. CAGR %	276.07	104.19	18.2	-10.36	-65.23
Net Property, Plant and Equip., 5 Yr. CAGR %	85.01	44.04	31.26	-34.09	0.35
Total Assets, 5 Yr. CAGR %	81.55	16.69	2.18	-3.99	-2.4
Tangible Book Value, 5 Yr. CAGR %	75.55	2.17	4.14	30.52	5.95
Common Equity, 5 Yr. CAGR %	34.43	15.62	-31.83	10.04	29.91
Cash From Operations, 5 Yr. CAGR %	-2.72	-18.19	-17.69	-10.66	22
Capital Expenditures, 5 Yr. CAGR %	63.17	149.92	-26.12	-46.23	12.86
Levered Free Cash Flow, 5 Yr. CAGR %	3.79	49.02	1.22	2.95	51.01
Unlevered Free Cash Flow, 5 Yr. CAGR %	4.87	62.92	5.33	7.5	44.8