INFINITY LOGISTICS AND TRANSPORT VENTURES LIMITED

Income Statement Infinity Logistics and Transport Ventures Limited

Stocks

1442

KYG4769S1049

Ground Freight & Logistics

Market Closed - Hong Kong S.E. 01:38:28 28/09/2026 pm IST			5-day change	1st Jan Change
0.2800 ^HKD	0.00%		0.00%	-13.85%

26/08	Infinity Logistics and Transport Ventures Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI
13/08	Infinity Logistics and Transport Ventures Limited Provides Unaudited Consolidated Earnings Guidance for the Six Months Ended June 30, 2026	CI

c66fd8090055243f27.ccEdlyEyySKalkA2FUWKjiiJqJxXHrQ8OE7TmBFYJrU.LpR6zxZIuHD0_QV8ZS_J6nDn9-gCcNd1VTfm60Erf9AjlnSkWF6dSq7mcA

Published financial data: INFINITY LOGISTICS AND TRANSPORT VENTURES LIMITED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021 (MYR)	2022 (MYR)	2023 (MYR)	2024 (MYR)	2025 (MYR)
Revenues	28Cr	36Cr	37Cr	48Cr	45Cr
Total Revenues	28Cr	36Cr	37Cr	48Cr	45Cr
Cost of Goods Sold, Total	21Cr	28Cr	30Cr	38Cr	36Cr
Gross Profit	7Cr	7.66Cr	6.89Cr	9.29Cr	9.08Cr
Selling General & Admin Expenses, Total	1.92Cr	3.65Cr	3.26Cr	4.12Cr	4.67Cr
Provision for Bad Debts	-6L	9L	2L	8L	2.94Cr
Other Operating Expenses, Total	1.86Cr	3.75Cr	3.27Cr	4.2Cr	7.61Cr
Operating Income	5.15Cr	3.92Cr	3.62Cr	5.09Cr	1.47Cr
Interest Expense, Total	-44.18L	-88L	-1.22Cr	-1.3Cr	-1.36Cr
Interest And Investment Income	3L	34T	56T	2L	1L
Net Interest Expenses	-41.26L	-87.66L	-1.22Cr	-1.29Cr	-1.34Cr
Income (Loss) On Equity Invest.	58T	16T	15T	4L	4L
Other Non Operating Income (Expenses)	7L	10L	5L	12.66L	28.51L
EBT, Excl. Unusual Items	4.81Cr	3.14Cr	2.45Cr	3.97Cr	44.18L
Gain (Loss) On Sale Of Investments	-	-	-	-	2L
Gain (Loss) On Sale Of Assets	4L	16.27L	-	8L	5L
Other Unusual Items	2L	8L	9T	37.83L	1L
EBT, Incl. Unusual Items	4.87Cr	3.39Cr	2.45Cr	4.42Cr	52.54L
Income Tax Expense	61.5L	-20.09L	61.36L	1.26Cr	97.4L
Earnings From Continuing Operations	4.25Cr	3.59Cr	1.84Cr	3.16Cr	-44.86L
Net Income to Company	4.25Cr	3.59Cr	1.84Cr	3.16Cr	-44.86L
Minority Interest	-	1L	12T	-19.41L	-6L
Net Income - (IS)	4.25Cr	3.6Cr	1.84Cr	2.96Cr	-50.93L
Net Income to Common Incl Extra Items	4.25Cr	3.6Cr	1.84Cr	2.96Cr	-50.93L
Net Income to Common Excl. Extra Items	4.25Cr	3.6Cr	1.84Cr	2.96Cr	-50.93L
Per Share Items
Net EPS - Basic	0.02	0.02	0.01	0.01	-0
Basic EPS - Continuing Operations	0.02	0.02	0.01	0.01	-0
Basic Weighted Average Shares Outstanding	202.63Cr	206.4Cr	206.4Cr	206.4Cr	206.4Cr
Net EPS - Diluted	0.02	0.02	0.01	0.01	-0
Diluted EPS - Continuing Operations	0.02	0.02	0.01	0.01	-0
Diluted Weighted Average Shares Outstanding	202.63Cr	206.4Cr	206.4Cr	206.4Cr	206.4Cr
Normalized Basic EPS	0.01	0.01	0.01	0.01	0
Normalized Diluted EPS	0.01	0.01	0.01	0.01	0
Dividend Per Share	-	-	-	-	-
Payout Ratio	-	-	-	-	-
Supplemental Items
EBITDA	6.03Cr	5.11Cr	5.09Cr	6.99Cr	3.71Cr
EBITA	5.15Cr	3.92Cr	3.62Cr	5.27Cr	1.65Cr
EBIT	5.15Cr	3.92Cr	3.62Cr	5.09Cr	1.47Cr
EBITDAR	6.28Cr	5.37Cr	5.47Cr	7.88Cr	4.8Cr
Effective Tax Rate - (Ratio)	12.64	-5.93	25.03	28.58	185.38
Current Domestic Taxes	27.02L	29.74L	19.78L	15.07L	22.01L
Current Foreign Taxes	-	-	-	34.72L	27.97L
Total Current Taxes	27.02L	29.74L	19.78L	49.79L	49.98L
Total Deferred Taxes	34.48L	-49.83L	41.58L	76.51L	47.42L
Normalized Net Income	3Cr	1.98Cr	1.53Cr	2.28Cr	21.54L
Interest Capitalized	8L	-	-	-	-
Interest on Long-Term Debt	51.34L	80.92L	1.17Cr	1.28Cr	1.34Cr
Supplemental Operating Expense Items
General and Administrative Expenses	1.92Cr	3.65Cr	3.26Cr	4.12Cr	4.67Cr
Net Rental Expense, Total	24.75L	25.6L	37.83L	89.83L	1.09Cr
Imputed Operating Lease Interest Expense	11.11L	11.98L	17.03L	39.6L	50.17L
Imputed Operating Lease Depreciation	13.64L	13.62L	20.8L	50.23L	58.4L
Maintenance & Repair Expenses, Total	-	-	-	-	-

Fiscal Period: December	2021 (MYR)	2022 (MYR)	2023 (MYR)	2024 (MYR)	2025 (MYR)
Assets
Cash And Equivalents	5.37Cr	3.96Cr	5.08Cr	4.19Cr	2.85Cr
Trading Asset Securities, Total	-	-	-	-	-
Total Cash And Short Term Investments	5.37Cr	3.96Cr	5.08Cr	4.19Cr	2.85Cr
Accounts Receivable, Total	5.86Cr	6.96Cr	7.11Cr	9.51Cr	9.94Cr
Other Receivables	35.3L	57.31L	96.97L	85.84L	74.35L
Total Receivables	6.21Cr	7.53Cr	8.08Cr	10Cr	11Cr
Inventory	1.57Cr	2.12Cr	2.54Cr	2.71Cr	3.46Cr
Prepaid Expenses	43.29L	55.82L	1.72Cr	1.19Cr	1.12Cr
Restricted Cash	35T	40T	40T	40T	40T
Other Current Assets, Total	4.97Cr	5.33Cr	6.04Cr	4.69Cr	47.66L
Total Current Assets	19Cr	19Cr	23Cr	23Cr	19Cr
Gross Property Plant And Equipment	30Cr	45Cr	46Cr	57Cr	60Cr
Accumulated Depreciation	-7.72Cr	-9.11Cr	-11Cr	-14Cr	-13Cr
Net Property Plant And Equipment	22Cr	36Cr	35Cr	43Cr	47Cr
Long-term Investments	6L	6L	6L	10L	10.82L
Goodwill	-	-	1.16Cr	23.84L	23.97L
Other Intangibles, Total	90T	90T	2L	75.34L	58.25L
Deferred Tax Assets Long-Term	-	-	-	-	7L
Other Long-Term Assets, Total	65.76L	43.61L	5.92Cr	2.96Cr	-
Total Assets	41Cr	56Cr	65Cr	70Cr	67Cr
Liabilities
Accounts Payable, Total	3.1Cr	2.52Cr	4Cr	3.97Cr	4.97Cr
Accrued Expenses, Total	49.57L	1.38Cr	2.94Cr	4.04Cr	2.25Cr
Short-term Borrowings	1.27Cr	1.48Cr	1.43Cr	20.62L	30.38L
Current Portion of Long-Term Debt	50.37L	1.06Cr	2.34Cr	2.29Cr	1.97Cr
Current Portion of Leases	55.37L	1.82Cr	1.54Cr	64.44L	75.73L
Current Income Taxes Payable	-	-	-	-	-
Unearned Revenue Current, Total	-	-	-	-	-
Other Current Liabilities	90.59L	1.19Cr	88.33L	72.25L	1.58Cr
Total Current Liabilities	6.83Cr	9.45Cr	13Cr	12Cr	12Cr
Long-Term Debt	4.06Cr	7.25Cr	10Cr	9.4Cr	7.63Cr
Long-Term Leases	3.34Cr	8.75Cr	7.38Cr	12Cr	12Cr
Deferred Tax Liability Non Current	51.63L	2L	46.45L	1.23Cr	1.77Cr
Total Liabilities	15Cr	25Cr	31Cr	34Cr	34Cr
Common Stock, Total	1.09Cr	1.09Cr	1.09Cr	1.09Cr	1.09Cr
Additional Paid In Capital	11Cr	11Cr	11Cr	11Cr	11Cr
Retained Earnings	14Cr	17Cr	19Cr	22Cr	21Cr
Comprehensive Income and Other	76.5L	1.43Cr	2.2Cr	1.38Cr	49.99L
Total Common Equity	27Cr	31Cr	33Cr	36Cr	33Cr
Minority Interest	-	1L	54.15L	73.19L	1L
Total Equity	27Cr	31Cr	34Cr	36Cr	33Cr
Total Liabilities And Equity	41Cr	56Cr	65Cr	70Cr	67Cr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	206.4Cr	206.4Cr	206.4Cr	206.4Cr	206.4Cr
ECS Total Common Shares Outstanding	206.4Cr	206.4Cr	206.4Cr	206.4Cr	206.4Cr
Book Value / Share	0.13	0.15	0.16	0.17	0.16
Tangible Book Value	27Cr	31Cr	32Cr	35Cr	32Cr
Tangible Book Value Per Share	0.13	0.15	0.16	0.17	0.16
Total Debt	9.73Cr	20Cr	23Cr	24Cr	23Cr
Net Debt	4.37Cr	16Cr	18Cr	20Cr	20Cr
Debt Equivalent Oper. Leases	1.98Cr	2.05Cr	3.03Cr	7.19Cr	8.69Cr
Minority Interest, Total (Incl. Fin. Div)	-	1L	54.15L	73.19L	1L
Equity Method Investments, Total	6L	6L	6L	10L	10.82L
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	1.03Cr	1.45Cr	1.76Cr	1.71Cr	2.66Cr
Inventories - Work In Process, Total	-	-	20T	2L	5L
Inventories - Finished Goods, Total	54.56L	66.47L	77.84L	97.94L	75.62L
Buildings, Total	6.11Cr	17Cr	17Cr	18Cr	18Cr
Machinery, Total	6.66Cr	7.39Cr	7.32Cr	13Cr	17Cr
Full Time Employees	574	657	908	1.12T	1.22T
Accumulated Allowance for Doubtful Accounts (Supple)	5L	14L	15.65L	22.98L	28.31L

Fiscal Period: December	2021 (MYR)	2022 (MYR)	2023 (MYR)	2024 (MYR)	2025 (MYR)
Net Income	4.25Cr	3.6Cr	1.84Cr	2.96Cr	-50.93L
Depreciation & Amortization - CF	1.45Cr	2.06Cr	2.57Cr	2.8Cr	3.02Cr
Amortization of Goodwill and Intangible Assets - (CF)	-	-	-	18.42L	18.42L
Depreciation & Amortization, Total	1.45Cr	2.06Cr	2.57Cr	2.98Cr	3.2Cr
Amortization of Deferred Charges, Total - (CF)	-	-	-	3T	7T
(Gain) Loss From Sale Of Asset	-4L	-16.27L	1L	-8L	-5L
(Gain) Loss on Sale of Investments - (CF)	-	-	10T	-	2L
Asset Writedown & Restructuring Costs	3L	-	-	-	-
(Income) Loss On Equity Investments - (CF)	-58T	-16T	-15T	-4L	-4L
Provision and Write-off of Bad Debts	-6L	9L	2L	8L	21.19L
Other Operating Activities, Total	15.86L	-12.28L	1.32Cr	32.6L	3.36Cr
Change In Accounts Receivable	-5.99Cr	-1.72Cr	-1.28Cr	-1.24Cr	87.89L
Change In Inventories	-26.93L	-54.52L	-44.31L	-17.16L	-74.97L
Change In Accounts Payable	37.41L	-52.12L	2.74Cr	1.27Cr	7L
Change in Other Net Operating Assets	-	-	-	-	-
Cash from Operations	-10.86L	2.68Cr	6.78Cr	6.09Cr	6.4Cr
Capital Expenditure	-5.79Cr	-6.68Cr	-6.23Cr	-3.24Cr	-2.93Cr
Sale of Property, Plant, and Equipment	17.74L	40.36L	8L	1.36Cr	31.22L
Cash Acquisitions	-	-4L	-1.38Cr	-	-
Divestitures	-	-	-	-	-
Investment in Marketable and Equity Securities, Total	-	-	35T	-	-
Other Investing Activities, Total	3L	34T	56T	2L	1L
Cash from Investing	-5.58Cr	-6.31Cr	-7.52Cr	-1.87Cr	-2.6Cr
Long-Term Debt Issued, Total	-	4.4Cr	5.89Cr	62.99L	47.61L
Total Debt Issued	-	4.4Cr	5.89Cr	62.99L	47.61L
Long-Term Debt Repaid, Total	-1.37Cr	-2.42Cr	-3.64Cr	-3.73Cr	-3.06Cr
Total Debt Repaid	-1.37Cr	-2.42Cr	-3.64Cr	-3.73Cr	-3.06Cr
Issuance of Common Stock	4.8Cr	-	-	-	-
Common Dividends Paid	-	-	-	-	-
Common & Preferred Stock Dividends Paid	-	-	-	-	-
Other Financing Activities, Total	-2L	-5T	-	-	-1.78Cr
Cash from Financing	3.42Cr	1.98Cr	2.24Cr	-3.1Cr	-4.36Cr
Foreign Exchange Rate Adjustments	1L	3L	-33.01L	-79.18L	-87.96L
Net Change in Cash	-2.26Cr	-1.62Cr	1.17Cr	33.55L	-1.44Cr
Supplemental Items
Cash Interest Paid	52.09L	88L	1.22Cr	1.3Cr	1.36Cr
Cash Income Tax Paid (Refund)	50.79L	44.98L	38.68L	76.96L	36.18L
Levered Free Cash Flow	-6.74Cr	-4.49Cr	-2.27Cr	2.45Cr	3.61Cr
Unlevered Free Cash Flow	-6.47Cr	-3.94Cr	-1.51Cr	3.27Cr	4.46Cr
Change In Net Working Capital	5.35Cr	1.76Cr	11.01L	-34.55L	-3.28Cr
Net Debt Issued / Repaid	-1.37Cr	1.98Cr	2.24Cr	-3.1Cr	-2.58Cr

Fiscal Period: December	2021 (MYR)	2022 (MYR)	2023 (MYR)	2024 (MYR)	2025 (MYR)
Profitability
Return on Assets	9.06	5.02	3.72	4.68	1.34
Return on Total Capital	10.29	5.6	4.18	5.41	1.57
Return On Equity %	19.35	12.51	5.67	8.98	-1.29
Return on Common Equity	19.35	12.56	5.73	8.59	-1.48
Margin Analysis
Gross Profit Margin %	25.42	21.47	18.58	19.52	20.05
SG&A Margin	6.96	10.24	8.78	8.66	10.31
EBITDA Margin %	21.89	14.33	13.71	14.68	8.21
EBITA Margin %	18.67	10.98	9.76	11.08	3.64
EBIT Margin %	18.67	10.98	9.76	10.69	3.24
Income From Continuing Operations Margin %	15.43	10.05	4.95	6.63	-0.99
Net Income Margin %	15.43	10.09	4.96	6.22	-1.13
Net Avail. For Common Margin %	15.43	10.09	4.96	6.22	-1.13
Normalized Net Income Margin	10.9	5.54	4.13	4.8	0.48
Levered Free Cash Flow Margin	-24.47	-12.57	-6.13	5.16	7.98
Unlevered Free Cash Flow Margin	-23.47	-11.03	-4.07	6.87	9.86
Asset Turnover
Asset Turnover	0.78	0.73	0.61	0.7	0.66
Fixed Assets Turnover	1.46	1.22	1.04	1.22	1
Receivables Turnover (Average Receivables)	5.25	5.57	5.28	5.73	4.66
Inventory Turnover (Average Inventory)	14.28	15.17	12.97	14.58	11.72
Short Term Liquidity
Current Ratio	2.72	2.06	1.79	1.95	1.57
Quick Ratio	1.7	1.22	1	1.23	1.14
Operating Cash Flow to Current Liabilities	-0.02	0.28	0.52	0.51	0.54
Days Sales Outstanding (Average Receivables)	69.51	65.56	69.19	63.91	78.4
Days Outstanding Inventory (Average Inventory)	25.56	24.05	28.15	25.11	31.14
Average Days Payable Outstanding	47.77	35.94	38.87	37.94	44.2
Cash Conversion Cycle (Average Days)	47.31	53.67	58.47	51.07	65.34
Long Term Solvency
Total Debt/Equity	36.66	66.02	68.19	66.3	69.22
Total Debt / Total Capital	26.83	39.76	40.54	39.87	40.91
LT Debt/Equity	27.91	51.88	52.55	57.66	60.08
Long-Term Debt / Total Capital	20.42	31.25	31.24	34.67	35.51
Total Liabilities / Total Assets	35.72	45.23	48.08	48.39	50.27
EBIT / Interest Expense	11.65	4.45	2.96	3.91	1.08
EBITDA / Interest Expense	14.93	6.79	5.06	6.2	3.43
(EBITDA - Capex) / Interest Expense	1.83	-0.8	-0.03	3.71	1.28
Total Debt / EBITDA	1.48	3.41	3.74	2.98	4.92
Net Debt / EBITDA	0.66	2.74	2.92	2.46	4.31
Total Debt / (EBITDA - Capex)	12.05	-29.01	-564.92	4.98	13.23
Net Debt / (EBITDA - Capex)	5.4	-23.37	-441.09	4.12	11.59
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	23.2	29.51	3.99	28.22	-4.87
Gross Profit, 1 Yr. Growth %	32.12	9.41	-10.04	34.69	-2.27
EBITDA, 1 Yr. Growth %	40.05	-15.21	-0.49	37.28	-46.83
EBITA, 1 Yr. Growth %	48.53	-23.84	-7.59	45.55	-68.7
EBIT, 1 Yr. Growth %	48.53	-23.84	-7.59	40.46	-71.18
Earnings From Cont. Operations, 1 Yr. Growth %	69.33	-15.6	-48.78	71.68	-114.22
Net Income, 1 Yr. Growth %	69.33	-15.28	-48.94	61.02	-117.2
Normalized Net Income, 1 Yr. Growth %	56.43	-34.21	-22.43	49.01	-90.57
Diluted EPS Before Extra, 1 Yr. Growth %	64.85	-16.83	-48.94	61.02	-117.2
Accounts Receivable, 1 Yr. Growth %	26.47	18.72	2.19	33.69	4.56
Inventory, 1 Yr. Growth %	20.64	34.64	19.9	6.75	27.64
Net Property, Plant and Equip., 1 Yr. Growth %	39.54	64.8	-4.11	23.97	9.3
Total Assets, 1 Yr. Growth %	39.13	36.29	16.21	7.54	-5.15
Tangible Book Value, 1 Yr. Growth %	52.71	16.09	4.67	7.23	-6.41
Common Equity, 1 Yr. Growth %	52.69	16.08	8.46	6.5	-6.71
Cash From Operations, 1 Yr. Growth %	-104.41	-2.57T	152.8	-3.41	5.1
Capital Expenditures, 1 Yr. Growth %	184.73	15.39	-6.65	-48.03	-9.56
Levered Free Cash Flow, 1 Yr. Growth %	1.74T	-33.48	-49.3	-207.92	47.25
Unlevered Free Cash Flow, 1 Yr. Growth %	5.89T	-39.15	-61.66	-316.54	36.59
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	14.71	26.31	16.05	15.47	10.44
Gross Profit, 2 Yr. CAGR %	13.99	20.23	-0.79	10.08	14.73
EBITDA, 2 Yr. CAGR %	21.14	8.97	-8.15	16.88	-14.56
EBITA, 2 Yr. CAGR %	20.24	6.36	-16.11	15.97	-32.5
EBIT, 2 Yr. CAGR %	20.24	6.36	-16.11	13.93	-36.38
Earnings From Cont. Operations, 2 Yr. CAGR %	47.73	19.54	-34.25	-6.22	-50.6
Net Income, 2 Yr. CAGR %	47.73	19.77	-34.23	-9.33	-47.38
Normalized Net Income, 2 Yr. CAGR %	43.82	1.45	-28.56	7.51	-62.51
Diluted EPS Before Extra, 2 Yr. CAGR %	27.11	17.09	-34.83	-9.33	-47.38
Accounts Receivable, 2 Yr. CAGR %	17.67	22.54	10.14	16.88	18.23
Inventory, 2 Yr. CAGR %	37.09	27.45	27.06	13.14	16.73
Net Property, Plant and Equip., 2 Yr. CAGR %	23.41	51.65	25.71	9.03	16.4
Total Assets, 2 Yr. CAGR %	37.61	37.7	25.85	11.78	1.02
Tangible Book Value, 2 Yr. CAGR %	78.63	33.15	10.23	5.93	0.18
Common Equity, 2 Yr. CAGR %	78.53	33.13	12.2	7.43	-0.32
Cash From Operations, 2 Yr. CAGR %	-81.49	4.29	689.97	50.77	0.75
Capital Expenditures, 2 Yr. CAGR %	28.74	81.26	3.79	-30.35	-31.44
Levered Free Cash Flow, 2 Yr. CAGR %	418.71	249.99	-41.93	-26.03	26.06
Unlevered Free Cash Flow, 2 Yr. CAGR %	250.39	503.83	-51.7	-8.88	71.98
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	11.06	19.44	18.39	19.97	8.25
Gross Profit, 3 Yr. CAGR %	16.52	12.44	9.15	9.86	5.8
EBITDA, 3 Yr. CAGR %	22.73	7.56	5.72	5.02	-10.11
EBITA, 3 Yr. CAGR %	20.47	3.26	1.49	0.8	-25.05
EBIT, 3 Yr. CAGR %	20.47	3.26	1.49	-0.39	-27.95
Earnings From Cont. Operations, 3 Yr. CAGR %	23.62	22.58	-9.88	-9.46	-50
Net Income, 3 Yr. CAGR %	23.58	22.74	-9.86	-11.36	-47.9
Normalized Net Income, 3 Yr. CAGR %	23.3	10.81	-7.23	-8.72	-52.23
Diluted EPS Before Extra, 3 Yr. CAGR %	11.79	10.35	-11.21	-11.9	-47.91
Accounts Receivable, 3 Yr. CAGR %	6.58	18.02	15.34	17.49	12.62
Inventory, 3 Yr. CAGR %	26.58	36.27	24.88	19.89	17.78
Net Property, Plant and Equip., 3 Yr. CAGR %	28.74	35.9	30.16	25.12	9.12
Total Assets, 3 Yr. CAGR %	28.41	37.17	30.13	19.41	5.84
Tangible Book Value, 3 Yr. CAGR %	47.55	54.73	22.88	9.21	1.65
Common Equity, 3 Yr. CAGR %	47.5	54.67	24.34	10.24	2.49
Cash From Operations, 3 Yr. CAGR %	-68.21	-5.44	40.1	282.84	33.68
Capital Expenditures, 3 Yr. CAGR %	58.95	24.13	45.29	-17.59	-24.02
Levered Free Cash Flow, 3 Yr. CAGR %	85.3	161.57	83.81	-28.6	-6.95
Unlevered Free Cash Flow, 3 Yr. CAGR %	73.87	95.49	140.9	-20.35	4.28
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	7.8	13.6	13.03	17.84	15.14
Gross Profit, 5 Yr. CAGR %	19.85	20.44	9.26	11.49	11.35
EBITDA, 5 Yr. CAGR %	25.46	22.67	9.3	11.19	-2.91
EBITA, 5 Yr. CAGR %	28.6	22.62	4.23	8.17	-13.79
EBIT, 5 Yr. CAGR %	28.6	22.62	4.23	7.4	-15.81
Earnings From Cont. Operations, 5 Yr. CAGR %	29.18	32.06	-3.97	10.13	-29.14
Net Income, 5 Yr. CAGR %	29.18	32.16	-3.98	8.74	-27.32
Normalized Net Income, 5 Yr. CAGR %	28.58	20.98	-0.88	9.48	-35.44
Diluted EPS Before Extra, 5 Yr. CAGR %	-	-	-9.92	2.01	-27.98
Accounts Receivable, 5 Yr. CAGR %	7.71	7.39	7.99	17.56	16.49
Inventory, 5 Yr. CAGR %	19.31	21.75	26.77	26.49	21.55
Net Property, Plant and Equip., 5 Yr. CAGR %	27.48	32.3	27.52	24.44	24.47
Total Assets, 5 Yr. CAGR %	24.76	26.94	27.38	26.38	17.59
Tangible Book Value, 5 Yr. CAGR %	36.59	37.1	31.31	32.97	13.24
Common Equity, 5 Yr. CAGR %	36.54	37.05	32.21	33.68	13.8
Cash From Operations, 5 Yr. CAGR %	-48.57	34.48	14.94	13.96	21.04
Capital Expenditures, 5 Yr. CAGR %	21.83	20.63	34.03	-1.49	7.59
Levered Free Cash Flow, 5 Yr. CAGR %	-	24.58	16.5	57.83	58.07
Unlevered Free Cash Flow, 5 Yr. CAGR %	-	23.85	4.17	44.05	110.52