Income Statement IntelliMark AI International Limited

Stocks

8041

KYG5726E1614

Department Stores

Market Closed - Hong Kong S.E. 01:38:05 05/10/2026 pm IST			5-day change	1st Jan Change
0.6750 ^HKD	+1.50%		-4.93%	-3.57%

28/09	IntelliMark AI International Limited Reports Earnings Results for the Full Year Ended June 30, 2026	CI
18/06	IntelliMark AI International Limited Commences Its New Principal Business in the Sale and Development of Micro-Dot Code Anti-Counterfeiting and Tracing Technology Products in the Mainland Since January 2026	CI

f2cb3ea9.5ySGlCFmQqaI5-y8hR4vbXD_ytciz6ctcA764HKe7AA.t1Ls1lQBIfzHgofLxmZFKzWMk4NhpslAEmySgzTJnWbfQMDMFwgyyOuLuQ

Published financial data: INTELLIMARK AI INTERNATIONAL LIMITED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: June	2021 (HKD)	2022 (HKD)	2023 (HKD)	2024 (HKD)	2025 (HKD)
Revenues	7.12Cr	5.78Cr	7.19Cr	5.85Cr	4.98Cr
Total Revenues	7.12Cr	5.78Cr	7.19Cr	5.85Cr	4.98Cr
Cost of Goods Sold, Total	6.43Cr	4.96Cr	5.71Cr	4.47Cr	4.21Cr
Gross Profit	69.46L	82.37L	1.49Cr	1.38Cr	76.85L
Selling General & Admin Expenses, Total	2.55Cr	1.78Cr	1.85Cr	1.7Cr	1.68Cr
Provision for Bad Debts	-86.95L	65.69L	-5L	-45T	3L
Other Operating Expenses	-15.82L	-13.39L	-19.8L	-13.36L	-10L
Other Operating Expenses, Total	1.52Cr	2.3Cr	1.59Cr	1.56Cr	1.61Cr
Operating Income	-82.57L	-1.48Cr	-10.87L	-18.44L	-83.89L
Interest Expense, Total	-22.41L	-8L	-6L	-2L	-42T
Interest And Investment Income	11T	7T	14T	3L	3L
Net Interest Expenses	-22.3L	-8L	-6L	84T	3L
Currency Exchange Gains (Loss)	-	-	-	5L	4L
EBT, Excl. Unusual Items	-1.05Cr	-1.56Cr	-16.63L	-12.46L	-77.15L
Impairment of Goodwill	-	-	-	-	-
Gain (Loss) On Sale Of Investments	-	-	-	-	-
Gain (Loss) On Sale Of Assets	38.63L	-	-	-	-
Asset Writedown	-4L	-	-	-	-11.88L
Insurance Settlements	-	-	-	-	-
Other Unusual Items	10.33L	-	-	-	-
EBT, Incl. Unusual Items	-59.87L	-1.56Cr	-16.63L	-12.46L	-89.03L
Income Tax Expense	-	-	18T	17T	3T
Earnings From Continuing Operations	-59.87L	-1.56Cr	-16.81L	-12.63L	-89.06L
Net Income to Company	-59.87L	-1.56Cr	-16.81L	-12.63L	-89.06L
Minority Interest	8L	3L	2L	67T	-1T
Net Income - (IS)	-51.7L	-1.53Cr	-14.82L	-11.96L	-89.07L
Net Income to Common Incl Extra Items	-51.7L	-1.53Cr	-14.82L	-11.96L	-89.07L
Net Income to Common Excl. Extra Items	-51.7L	-1.53Cr	-14.82L	-11.96L	-89.07L
Per Share Items
Net EPS - Basic	-0.01	-0.02	-0	-0	-0.01
Basic EPS - Continuing Operations	-0.01	-0.02	-0	-0	-0.01
Basic Weighted Average Shares Outstanding	78Cr	79Cr	79Cr	80Cr	80Cr
Net EPS - Diluted	-0.01	-0.02	-0	-0	-0.01
Diluted EPS - Continuing Operations	-0.01	-0.02	-0	-0	-0.01
Diluted Weighted Average Shares Outstanding	78Cr	79Cr	79Cr	80Cr	80Cr
Normalized Basic EPS	-0.01	-0.01	-0	-0	-0.01
Normalized Diluted EPS	-0.01	-0.01	-0	-0	-0.01
Supplemental Items
EBITDA	-79.47L	-1.44Cr	-5L	-11.45L	-78.48L
EBITA	-82.57L	-1.48Cr	-10.87L	-18.44L	-83.89L
EBIT	-82.57L	-1.48Cr	-10.87L	-18.44L	-83.89L
EBITDAR	-	-1.44Cr	-2L	-10.96L	-74.06L
Effective Tax Rate - (Ratio)	-	-	-1.08	-1.36	-0.03
Current Domestic Taxes	-	-	18T	17T	3T
Total Current Taxes	-	-	18T	17T	3T
Total Deferred Taxes	-	-	-	-	-
Normalized Net Income	-57.37L	-94.08L	-8L	-7L	-48.23L
Interest on Long-Term Debt	11.32L	8L	5L	2L	42T
Non-Cash Pension Expense	-	-	-	-	-
Supplemental Operating Expense Items
Selling and Marketing Expenses	1L	2L	1L	70T	52T
General and Administrative Expenses	2.53Cr	1.76Cr	1.84Cr	1.7Cr	1.67Cr
Net Rental Expense, Total	-	79T	3L	49T	4L
Imputed Operating Lease Interest Expense	-	74.67T	3L	40.92T	1L
Imputed Operating Lease Depreciation	-	4.33T	4.21T	8.08T	3L

Fiscal Period: June	2021 (HKD)	2022 (HKD)	2023 (HKD)	2024 (HKD)	2025 (HKD)
Assets
Cash And Equivalents	1.8Cr	68.42L	1.32Cr	1.7Cr	1.19Cr
Total Cash And Short Term Investments	1.8Cr	68.42L	1.32Cr	1.7Cr	1.19Cr
Accounts Receivable, Total	2.74Cr	3.15Cr	3.12Cr	2.78Cr	2.89Cr
Other Receivables	66.64L	3L	2L	1L	79T
Notes Receivable	1.87Cr	1.63Cr	1.3Cr	1.1Cr	1.15Cr
Total Receivables	5.28Cr	4.81Cr	4.44Cr	3.9Cr	4.05Cr
Inventory	31.41L	54.82L	20.92L	21.28L	20.71L
Prepaid Expenses	16.57L	14.72L	13.48L	10.91L	10.59L
Other Current Assets, Total	2L	-	-	-	-
Total Current Assets	7.58Cr	6.19Cr	6.11Cr	5.92Cr	5.55Cr
Gross Property Plant And Equipment	1.16Cr	1.14Cr	1.21Cr	1.19Cr	98.24L
Accumulated Depreciation	-66.6L	-79.17L	-86.95L	-1.03Cr	-77.36L
Net Property Plant And Equipment	49.32L	34.69L	33.79L	16.09L	20.88L
Long-term Investments	-	-	-	-	-
Goodwill	-	-	-	-	-
Total Assets	8.07Cr	6.53Cr	6.45Cr	6.08Cr	5.76Cr
Liabilities
Accounts Payable, Total	32.66L	33.83L	26.85L	16.77L	48.75L
Accrued Expenses, Total	2.02Cr	2.21Cr	2.42Cr	2.61Cr	2.76Cr
Short-term Borrowings	-	-	-	-	-
Current Portion of Leases	25.5L	26.37L	29.38L	8L	12.07L
Current Income Taxes Payable	5L	5L	5L	5L	5L
Unearned Revenue Current, Total	-	6L	7L	6L	7L
Other Current Liabilities	-	-	-	-	-
Total Current Liabilities	2.64Cr	2.91Cr	3.1Cr	2.96Cr	3.49Cr
Long-Term Leases	58.79L	32.21L	8L	-	9L
Deferred Tax Liability Non Current	-	-	-	-	-
Total Liabilities	3.23Cr	3.23Cr	3.17Cr	2.96Cr	3.58Cr
Preferred Stock Convertible	19Cr	19Cr	19Cr	19Cr	19Cr
Total Preferred Equity	19Cr	19Cr	19Cr	19Cr	19Cr
Common Stock, Total	7.9Cr	7.93Cr	7.93Cr	8.02Cr	8.11Cr
Additional Paid In Capital	71Cr	71Cr	71Cr	71Cr	71Cr
Retained Earnings	-91Cr	-92Cr	-93Cr	-93Cr	-94Cr
Comprehensive Income and Other	2L	4L	18.72L	15.79L	10L
Total Common Equity	-12Cr	-14Cr	-14Cr	-14Cr	-14Cr
Minority Interest	-1.94Cr	-1.97Cr	-1.99Cr	-2Cr	-2Cr
Total Equity	4.84Cr	3.3Cr	3.28Cr	3.12Cr	2.17Cr
Total Liabilities And Equity	8.07Cr	6.53Cr	6.45Cr	6.08Cr	5.76Cr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	79Cr	79Cr	79Cr	80Cr	81Cr
ECS Total Common Shares Outstanding	79Cr	79Cr	79Cr	80Cr	81Cr
Book Value / Share	-0.16	-0.18	-0.18	-0.17	-0.18
Tangible Book Value	-12Cr	-14Cr	-14Cr	-14Cr	-14Cr
Tangible Book Value Per Share	-0.16	-0.18	-0.18	-0.17	-0.18
Total Debt	84.29L	58.58L	37.02L	8L	21.23L
Net Debt	-95.34L	-10L	-95.37L	-1.63Cr	-97.6L
Debt Equivalent Oper. Leases	-	6L	26.8L	4L	35.36L
Minority Interest, Total (Incl. Fin. Div)	-1.94Cr	-1.97Cr	-1.99Cr	-2Cr	-2Cr
Account Code - Inventory Valuation	5	5	5	5	5
Inventories - Raw Materials, Total	4L	5L	8L	7L	7L
Inventories - Work In Process, Total	1L	18.69L	5L	7L	10L
Inventories - Finished Goods, Total	26.12L	31.38L	8L	8L	4L
Machinery, Total	30.95L	32.99L	42.87L	41.04L	34.61L
Full Time Employees	88	95	88	95	88
Accumulated Allowance for Doubtful Accounts (Supple)	61.35L	1.32Cr	1.26Cr	1.26Cr	78.72L

Fiscal Period: June	2021 (HKD)	2022 (HKD)	2023 (HKD)	2024 (HKD)	2025 (HKD)
Net Income	-51.7L	-1.53Cr	-14.82L	-11.96L	-89.07L
Depreciation & Amortization - CF	20.59L	16.23L	15.77L	16.82L	14.98L
Depreciation & Amortization, Total	20.59L	16.23L	15.77L	16.82L	14.98L
(Gain) Loss From Sale Of Asset	-38.63L	-	-	-	-
(Gain) Loss on Sale of Investments - (CF)	-	-	-	-	-
Asset Writedown & Restructuring Costs	-6L	-	-	-	11.88L
Provision for Credit Losses	-	-	-	11.24L	-
Provision and Write-off of Bad Debts	-90.22L	65.69L	-5L	-45T	3L
Other Operating Activities, Total	10.8L	12.88L	7L	-2L	-1L
Change In Accounts Receivable	1.07Cr	-40.68L	10.12L	37.85L	-12.29L
Change In Inventories	-1L	-22.65L	33.9L	-27T	87T
Change In Accounts Payable	-92.04L	14.23L	-5L	-11.91L	43.41L
Change in Other Net Operating Assets	6.16Cr	24L	33L	9L	-5L
Cash from Operations	4.74Cr	-82.86L	74.35L	48.39L	-33.56L
Capital Expenditure	-1L	-2L	-10L	-	-7L
Sale of Property, Plant, and Equipment	42.65L	-	-	86T	-
Investment in Marketable and Equity Securities, Total	-	-	-	-	-
Other Investing Activities, Total	31T	7T	14T	3L	3L
Cash from Investing	41.8L	-2L	-10L	4L	-4L
Short Term Debt Issued, Total	-	-	50L	-	-
Total Debt Issued	-	-	50L	-	-
Short Term Debt Repaid, Total	-5.95Cr	-	-50L	-	-
Long-Term Debt Repaid, Total	-14.05L	-34.07L	-14.74L	-12.02L	-11.17L
Total Debt Repaid	-6.09Cr	-34.07L	-64.74L	-12.02L	-11.17L
Issuance of Common Stock	97.86L	-	-	-	-
Other Financing Activities, Total	-29.61L	-	-53T	-	-
Cash from Financing	-5.41Cr	-34.07L	-15.27L	-12.02L	-11.17L
Foreign Exchange Rate Adjustments	8L	5L	14.63L	-2L	-3L
Net Change in Cash	-16.61L	-1.14Cr	63.97L	37.99L	-51.55L
Supplemental Items
Cash Interest Paid	23.28L	-	53T	-	-
Cash Income Tax Paid (Refund)	-	-	-	20T	-
Levered Free Cash Flow	5.04Cr	-32.2L	82.61L	69.09L	-10.47L
Unlevered Free Cash Flow	5.18Cr	-26.92L	86.3L	70.54L	-10.21L
Change In Net Working Capital	-5.5Cr	-51.13L	-87.2L	-65.25L	-34.54L
Net Debt Issued / Repaid	-6.09Cr	-34.07L	-14.74L	-12.02L	-11.17L

Fiscal Period: June	2021 (HKD)	2022 (HKD)	2023 (HKD)	2024 (HKD)	2025 (HKD)
Profitability
Return on Assets	-4.51	-12.63	-1.05	-1.84	-8.86
Return on Total Capital	-5.97	-19.27	-1.8	-3.37	-18.78
Return On Equity %	-12.74	-38.3	-5.11	-3.95	-33.63
Return on Common Equity	4.08	11.58	1.07	0.86	6.3
Margin Analysis
Gross Profit Margin %	9.75	14.25	20.65	23.57	15.43
SG&A Margin	35.78	30.73	25.68	29.08	33.7
EBITDA Margin %	-11.16	-24.96	-0.74	-1.96	-15.76
EBITA Margin %	-11.6	-25.53	-1.51	-3.15	-16.85
EBIT Margin %	-11.6	-25.53	-1.51	-3.15	-16.85
Income From Continuing Operations Margin %	-8.41	-26.98	-2.34	-2.16	-17.89
Net Income Margin %	-7.26	-26.39	-2.06	-2.04	-17.89
Net Avail. For Common Margin %	-7.26	-26.39	-2.06	-2.04	-17.89
Normalized Net Income Margin	-8.06	-16.27	-1.17	-1.22	-9.69
Levered Free Cash Flow Margin	70.75	-5.57	11.49	11.8	-2.1
Unlevered Free Cash Flow Margin	72.72	-4.66	12	12.05	-2.05
Asset Turnover
Asset Turnover	0.62	0.79	1.11	0.93	0.84
Fixed Assets Turnover	11.46	13.76	21	23.47	26.94
Receivables Turnover (Average Receivables)	4.36	1.96	2.29	1.98	1.76
Inventory Turnover (Average Inventory)	20.95	11.5	15.07	21.21	20.06
Short Term Liquidity
Current Ratio	2.87	2.13	1.97	2	1.59
Quick Ratio	1.97	1.33	1.44	1.52	1.17
Operating Cash Flow to Current Liabilities	1.79	-0.28	0.24	0.16	-0.1
Days Sales Outstanding (Average Receivables)	83.81	185.99	159.1	184.54	207.81
Days Outstanding Inventory (Average Inventory)	17.43	31.75	24.22	17.26	18.2
Average Days Payable Outstanding	20.21	23.38	20.63	17.83	28.44
Cash Conversion Cycle (Average Days)	81.03	194.36	162.69	183.97	197.57
Long Term Solvency
Total Debt/Equity	17.41	17.73	11.29	2.44	9.77
Total Debt / Total Capital	14.83	15.06	10.15	2.38	8.9
LT Debt/Equity	12.14	9.75	2.33	-	4.21
Long-Term Debt / Total Capital	10.34	8.28	2.09	-	3.84
Total Liabilities / Total Assets	40.04	49.44	49.17	48.66	62.24
EBIT / Interest Expense	-3.68	-17.49	-1.84	-7.91	-199.74
EBITDA / Interest Expense	-2.77	-15.56	0.83	-0.7	-164.07
(EBITDA - Capex) / Interest Expense	-2.82	-15.81	-0.84	-0.7	-181.45
Total Debt / EBITDA	-1.36	-0.45	7.56	-4.7	-0.31
Net Debt / EBITDA	1.54	0.07	-19.46	100.47	1.42
Total Debt / (EBITDA - Capex)	-1.33	-0.44	-7.43	-4.7	-0.28
Net Debt / (EBITDA - Capex)	1.51	0.07	19.15	100.47	1.28
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-8.48	-18.82	24.41	-18.6	-14.95
Gross Profit, 1 Yr. Growth %	84.54	18.59	80.32	-7.1	-44.3
EBITDA, 1 Yr. Growth %	-71.6	81.57	-96.45	116.45	585.41
EBITA, 1 Yr. Growth %	-72.24	78.75	-92.86	69.64	354.93
EBIT, 1 Yr. Growth %	-72.24	78.75	-92.86	69.64	354.93
Earnings From Cont. Operations, 1 Yr. Growth %	-82.36	160.5	-89.22	-24.87	605.15
Net Income, 1 Yr. Growth %	-79.86	195.09	-90.29	-19.3	644.73
Normalized Net Income, 1 Yr. Growth %	-50.64	63.97	-91.07	-15.31	577.61
Diluted EPS Before Extra, 1 Yr. Growth %	-81	191.21	-90.32	-19.96	642.65
Accounts Receivable, 1 Yr. Growth %	420.96	14.73	-0.82	-10.9	3.82
Inventory, 1 Yr. Growth %	4.87	74.53	-61.84	1.72	-2.68
Net Property, Plant and Equip., 1 Yr. Growth %	-34.15	-29.66	-2.59	-52.38	29.77
Total Assets, 1 Yr. Growth %	-45.45	-19.06	-1.3	-5.69	-5.37
Tangible Book Value, 1 Yr. Growth %	-3.05	11.38	0.04	-0.7	5.05
Common Equity, 1 Yr. Growth %	-3.05	11.38	0.04	-0.7	5.05
Cash From Operations, 1 Yr. Growth %	-155.71	-117.47	-172.55	-34.92	-169.35
Capital Expenditures, 1 Yr. Growth %	-92.15	75.86	384.31	-	-
Levered Free Cash Flow, 1 Yr. Growth %	-165.7	-106.36	-335.28	-16.37	-115.16
Unlevered Free Cash Flow, 1 Yr. Growth %	-168.74	-105.18	-389.23	-18.25	-114.47
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-26.49	-13.81	0.5	0.63	-16.79
Gross Profit, 2 Yr. CAGR %	71.81	47.93	46.23	29.43	-28.07
EBITDA, 2 Yr. CAGR %	9.61	-28.19	-74.2	-72.27	285.17
EBITA, 2 Yr. CAGR %	-13.42	-29.56	-63.72	-65.2	177.81
EBIT, 2 Yr. CAGR %	-13.42	-29.56	-63.72	-65.2	177.81
Earnings From Cont. Operations, 2 Yr. CAGR %	-20.31	-32.22	-47.01	-71.54	130.17
Net Income, 2 Yr. CAGR %	15.17	-22.91	-46.46	-72	145.16
Normalized Net Income, 2 Yr. CAGR %	572.46	-10.04	-61.73	-72.49	139.56
Diluted EPS Before Extra, 2 Yr. CAGR %	7.76	-25.62	-46.91	-72.17	143.81
Accounts Receivable, 2 Yr. CAGR %	-17.08	144.48	6.67	-5.99	-3.82
Inventory, 2 Yr. CAGR %	2.05	35.29	-18.39	-37.7	-0.5
Net Property, Plant and Equip., 2 Yr. CAGR %	-18.76	-31.94	-17.23	-31.9	-21.39
Total Assets, 2 Yr. CAGR %	-14.51	-33.55	-10.62	-3.52	-5.53
Tangible Book Value, 2 Yr. CAGR %	10.34	3.91	5.56	-0.33	2.13
Common Equity, 2 Yr. CAGR %	10.34	3.91	5.56	-0.33	2.13
Cash From Operations, 2 Yr. CAGR %	487.11	-68.8	-60.41	-31.28	-32.82
Capital Expenditures, 2 Yr. CAGR %	-70.21	-62.84	191.84	-	-14.04
Levered Free Cash Flow, 2 Yr. CAGR %	3.71T	-79.51	-59.6	40.28	-64.39
Unlevered Free Cash Flow, 2 Yr. CAGR %	1.01T	-81.1	-59.27	53.77	-65.6
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-23.1	-24.02	-2.59	-6.32	-4.85
Gross Profit, 3 Yr. CAGR %	-43.89	51.84	58.02	25.71	-2.29
EBITDA, 3 Yr. CAGR %	-51.3	29.7	-73.36	-47.58	-19.23
EBITA, 3 Yr. CAGR %	-53.22	10.25	-66.82	-39.33	-18.02
EBIT, 3 Yr. CAGR %	-53.22	10.25	-66.82	-39.33	-18.02
Earnings From Cont. Operations, 3 Yr. CAGR %	-66.53	18.27	-63.28	-40.47	-17.04
Net Income, 3 Yr. CAGR %	-66.56	57.59	-61.35	-38.61	-16.42
Normalized Net Income, 3 Yr. CAGR %	-41.8	320.11	-58.34	-50.13	-19.97
Diluted EPS Before Extra, 3 Yr. CAGR %	-69.03	50.1	-62.31	-39.12	-16.83
Accounts Receivable, 3 Yr. CAGR %	-11.69	-7.6	80.98	0.46	-2.83
Inventory, 3 Yr. CAGR %	-13.67	22.04	-11.27	-12.17	-27.71
Net Property, Plant and Equip., 3 Yr. CAGR %	-33.76	-22.57	-23.3	-31.16	-15.57
Total Assets, 3 Yr. CAGR %	-15.7	-16.05	-24.18	-9.01	-4.14
Tangible Book Value, 3 Yr. CAGR %	8	10.69	2.61	3.43	1.43
Common Equity, 3 Yr. CAGR %	8	10.69	2.61	3.43	1.43
Cash From Operations, 3 Yr. CAGR %	-21.72	81.93	-55.63	-53.27	-31.07
Capital Expenditures, 3 Yr. CAGR %	-56.74	-46.16	-12.54	-	52.96
Levered Free Cash Flow, 3 Yr. CAGR %	-3.44	352.51	-52.42	-48.51	-33.18
Unlevered Free Cash Flow, 3 Yr. CAGR %	-2.23	85.73	-51.43	-48.62	-30.05
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-12.64	-17.66	-14.41	-14.98	-8.54
Gross Profit, 5 Yr. CAGR %	3.5	71.45	-17.69	42.44	15.34
EBITDA, 5 Yr. CAGR %	0.01	-2.7	-62.23	-29.58	-22.45
EBITA, 5 Yr. CAGR %	-12.32	-10.89	-57.74	-30.05	-22.37
EBIT, 5 Yr. CAGR %	-12.32	-10.89	-57.74	-30.05	-22.37
Earnings From Cont. Operations, 5 Yr. CAGR %	-34.99	-21.2	-59.78	-33.1	-23.48
Net Income, 5 Yr. CAGR %	-35.76	-19.83	-59.63	-21.05	-19.08
Normalized Net Income, 5 Yr. CAGR %	-0.5	-3.36	-50.78	41.19	-16.13
Diluted EPS Before Extra, 5 Yr. CAGR %	-41.16	-25.35	-61.58	-23.5	-20.47
Accounts Receivable, 5 Yr. CAGR %	5.91	-5.25	-4.76	-6.96	40.55
Inventory, 5 Yr. CAGR %	-25.06	5.75	-15.59	-6.74	-7.11
Net Property, Plant and Equip., 5 Yr. CAGR %	-30.58	-34.03	-27.59	-26.44	-22.54
Total Assets, 5 Yr. CAGR %	-18.2	-22.33	-13.71	-11.25	-17.21
Tangible Book Value, 5 Yr. CAGR %	-5.21	2.23	7.02	6.14	2.42
Common Equity, 5 Yr. CAGR %	15.03	24.57	7.02	6.14	2.42
Cash From Operations, 5 Yr. CAGR %	22.74	-26.9	-40.4	28.6	-47.62
Capital Expenditures, 5 Yr. CAGR %	-62.66	-41.61	-7.17	-	-13.15
Levered Free Cash Flow, 5 Yr. CAGR %	12.73	-39.18	-31.79	188.2	-57.63
Unlevered Free Cash Flow, 5 Yr. CAGR %	13.62	-41.13	-31.06	75.79	-57.69