Income Statement Resintech

Stocks

7232

MYL7232OO001

Construction Supplies & Fixtures

Market Closed - BURSA MALAYSIA 02:20:01 25/09/2026 pm IST			5-day change	1st Jan Change
0.4750 ^MYR	+5.56%		+10.47%	-12.04%

26/08	Resintech Berhad Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
14/08	Johan Panglima (M) Sdn. Bhd., 55% Owned Subsidiary of Resintech Berhad Accepts Commodity Murabahah Term Financing Facilities Amounting to MYR 41 Million from Alliance Islamic Bank Berhad	CI

b328ffff2d3fd0dbf6214153ff47.myEceGhFjpH4gtLjmm5qoN7kFo-kvJKWqwwP7ppOJRU.qE9ODAkP78DL4OeVqyUcw7iFXsrp0ur02WJHuNIEb1__GXMZDnDI_7rwgw

Published financial data: RESINTECH

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2022 (MYR)	2023 (MYR)	2024 (MYR)	2025 (MYR)	2026 (MYR)
Revenues	8.06Cr	9Cr	11Cr	13Cr	16Cr
Total Revenues	8.06Cr	9Cr	11Cr	13Cr	16Cr
Cost of Goods Sold, Total	6.37Cr	7.73Cr	8.47Cr	9.84Cr	12Cr
Gross Profit	1.69Cr	1.27Cr	2.14Cr	2.67Cr	3.65Cr
Selling General & Admin Expenses, Total	1.05Cr	1.19Cr	1.14Cr	1.45Cr	1.52Cr
Provision for Bad Debts	4L	5L	6L	-25T	11.76L
Other Operating Expenses, Total	1.09Cr	1.24Cr	1.19Cr	1.44Cr	1.64Cr
Operating Income	59.91L	3L	94.09L	1.22Cr	2.01Cr
Interest Expense, Total	-11.56L	-22.78L	-16.92L	-17.23L	-22.46L
Interest And Investment Income	3L	2L	4L	5L	5L
Net Interest Expenses	-9L	-20.63L	-12.94L	-11.83L	-17.87L
Income (Loss) On Equity Invest.	-	-	-	-	-
Currency Exchange Gains (Loss)	8L	7L	9L	7L	4L
Other Non Operating Income (Expenses)	-10.66L	-8L	-9L	-5L	-8L
EBT, Excl. Unusual Items	48.58L	-17.98L	81.19L	1.12Cr	1.79Cr
Gain (Loss) On Sale Of Investments	1L	-	-	-	-
Gain (Loss) On Sale Of Assets	21.41L	2T	28T	1L	96T
Asset Writedown	2L	32.57L	36T	57.57L	11L
EBT, Incl. Unusual Items	73.63L	14.61L	81.83L	1.71Cr	1.91Cr
Income Tax Expense	22.54L	5L	21.65L	44.34L	55.41L
Earnings From Continuing Operations	51.09L	10.01L	60.18L	1.27Cr	1.35Cr
Net Income to Company	51.09L	10.01L	60.18L	1.27Cr	1.35Cr
Minority Interest	-	-	-	-13.94L	99T
Net Income - (IS)	51.09L	10.01L	60.18L	1.13Cr	1.36Cr
Net Income to Common Incl Extra Items	51.09L	10.01L	60.18L	1.13Cr	1.36Cr
Net Income to Common Excl. Extra Items	51.09L	10.01L	60.18L	1.13Cr	1.36Cr
Per Share Items
Net EPS - Basic	0.03	0.01	0.03	0.06	0.07
Basic EPS - Continuing Operations	0.03	0.01	0.03	0.06	0.07
Basic Weighted Average Shares Outstanding	19Cr	19Cr	19Cr	19Cr	19Cr
Net EPS - Diluted	0.03	0.01	0.03	0.06	0.07
Diluted EPS - Continuing Operations	0.03	0.01	0.03	0.06	0.07
Diluted Weighted Average Shares Outstanding	19Cr	19Cr	19Cr	20Cr	19Cr
Normalized Basic EPS	0.02	-0.01	0.03	0.03	0.06
Normalized Diluted EPS	0.02	-0.01	0.03	0.03	0.06
Dividend Per Share	0.02	-	-	0.01	0.02
Payout Ratio	33.57	182.12	-	-	17.83
Supplemental Items
EBITDA	1.1Cr	45.28L	1.41Cr	1.79Cr	2.72Cr
EBITA	59.91L	3L	94.09L	1.22Cr	2.01Cr
EBIT	59.91L	3L	94.09L	1.22Cr	2.01Cr
EBITDAR	1.13Cr	49.09L	1.45Cr	1.82Cr	2.74Cr
Effective Tax Rate - (Ratio)	30.61	31.49	26.46	25.91	29.05
Total Current Taxes	22.56L	4L	25.25L	38.69L	68.09L
Total Deferred Taxes	-2T	1L	-4L	6L	-12.68L
Normalized Net Income	30.36L	-11.24L	50.74L	56.22L	1.13Cr
Interest Capitalized	-	-	10.3L	11.09L	10L
Interest on Long-Term Debt	34T	31T	23T	30T	41T
Supplemental Operating Expense Items
Selling and Marketing Expenses	22.02L	24.56L	38.76L	45.72L	55.38L
General and Administrative Expenses	82.98L	94L	75L	98.97L	97.11L
Research And Development Expense From Footnotes	-	-	-	-	-
Net Rental Expense, Total	4L	4L	4L	4L	3L
Imputed Operating Lease Interest Expense	95.24T	1L	2L	2L	1L
Imputed Operating Lease Depreciation	3L	2L	2L	2L	2L

Fiscal Period: March	2022 (MYR)	2023 (MYR)	2024 (MYR)	2025 (MYR)	2026 (MYR)
Assets
Cash And Equivalents	1.17Cr	1.11Cr	1.36Cr	1.75Cr	2.55Cr
Short Term Investments	1.33Cr	42.2L	22.26L	13.26L	16.85L
Trading Asset Securities, Total	-	-	-	-	-
Total Cash And Short Term Investments	2.5Cr	1.54Cr	1.58Cr	1.89Cr	2.72Cr
Accounts Receivable, Total	1.72Cr	2.42Cr	2.41Cr	2.9Cr	4.21Cr
Other Receivables	1.13Cr	1.05Cr	14.46L	4L	12T
Total Receivables	2.85Cr	3.47Cr	2.55Cr	2.94Cr	4.21Cr
Inventory	3.14Cr	3.47Cr	3.53Cr	4.37Cr	4.07Cr
Prepaid Expenses	2L	9L	5L	13.01L	10L
Other Current Assets, Total	25.16L	26.61L	27.97L	29.39L	47.25L
Total Current Assets	8.76Cr	8.83Cr	7.99Cr	9.63Cr	12Cr
Gross Property Plant And Equipment	18Cr	18Cr	17Cr	20Cr	18Cr
Accumulated Depreciation	-5.68Cr	-5.78Cr	-6.37Cr	-6.29Cr	-4.93Cr
Net Property Plant And Equipment	13Cr	13Cr	10Cr	13Cr	13Cr
Long-term Investments	34.47L	37.47L	38.67L	42.61L	44.24L
Other Intangibles, Total	-	-	-	-	-
Other Long-Term Assets, Total	3.46Cr	3.81Cr	6.98Cr	8.26Cr	8.96Cr
Total Assets	25Cr	26Cr	26Cr	32Cr	34Cr
Liabilities
Accounts Payable, Total	77L	88.95L	85.59L	73.44L	81.05L
Accrued Expenses, Total	3L	10.01L	11.23L	11.55L	24.66L
Short-term Borrowings	1.78Cr	2.41Cr	1.6Cr	2.62Cr	3.09Cr
Current Portion of Long-Term Debt	39.41L	29.44L	27.26L	28.09L	25.28L
Current Portion of Leases	5L	2L	2L	5L	4L
Current Income Taxes Payable	12.19L	8L	20.56L	20.93L	46.08L
Unearned Revenue Current, Total	-	-	-	-	7L
Other Current Liabilities	31.22L	25.6L	25.41L	92.7L	1.4Cr
Total Current Liabilities	3.45Cr	4.05Cr	3.32Cr	4.93Cr	6.36Cr
Long-Term Debt	2.44Cr	2.25Cr	2.37Cr	3.02Cr	2.84Cr
Long-Term Leases	78T	5L	3L	6L	3L
Deferred Tax Liability Non Current	1.83Cr	1.84Cr	1.81Cr	2.4Cr	2.29Cr
Total Liabilities	7.73Cr	8.2Cr	7.53Cr	10Cr	12Cr
Common Stock, Total	7.6Cr	7.6Cr	7.6Cr	7.6Cr	7.6Cr
Retained Earnings	5.38Cr	5.38Cr	6.06Cr	7.35Cr	8.72Cr
Treasury Stock	-9L	-9L	-9L	-9L	-9L
Comprehensive Income and Other	4.56Cr	4.52Cr	4.46Cr	6.29Cr	6.1Cr
Total Common Equity	17Cr	17Cr	18Cr	21Cr	22Cr
Minority Interest	-	-	-	25.1L	24.11L
Total Equity	17Cr	17Cr	18Cr	21Cr	23Cr
Total Liabilities And Equity	25Cr	26Cr	26Cr	32Cr	34Cr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	19Cr	19Cr	19Cr	19Cr	19Cr
ECS Total Common Shares Outstanding	19Cr	19Cr	19Cr	19Cr	19Cr
Book Value / Share	0.9	0.9	0.93	1.09	1.15
Tangible Book Value	17Cr	17Cr	18Cr	21Cr	22Cr
Tangible Book Value Per Share	0.9	0.9	0.93	1.09	1.15
Total Debt	4.67Cr	5.02Cr	4.29Cr	6.02Cr	6.24Cr
Net Debt	2.16Cr	3.49Cr	2.71Cr	4.14Cr	3.52Cr
Debt Equivalent Oper. Leases	28.8L	30.48L	30.48L	30.56L	20.96L
Minority Interest, Total (Incl. Fin. Div)	-	-	-	25.1L	24.11L
Account Code - Inventory Valuation	6	6	6	5	5
Inventories - Raw Materials, Total	1.23Cr	1.51Cr	93.72L	1.47Cr	1.72Cr
Inventories - Finished Goods, Total	1.91Cr	1.97Cr	2.59Cr	2.91Cr	2.35Cr
Land - (BS)	6.85Cr	6.85Cr	4.41Cr	5.97Cr	5.06Cr
Machinery, Total	5.32Cr	5.27Cr	6.03Cr	5.93Cr	5.91Cr
Full Time Employees	-	-	243	287	228
Accumulated Allowance for Doubtful Accounts (Supple)	25.59L	19.88L	18.08L	17.85L	29.41L

Fiscal Period: March	2022 (MYR)	2023 (MYR)	2024 (MYR)	2025 (MYR)	2026 (MYR)
Net Income	51.09L	10.01L	60.18L	1.13Cr	1.36Cr
Depreciation & Amortization - CF	61.18L	53.3L	60.99L	67.36L	89.93L
Amortization of Goodwill and Intangible Assets - (CF)	-	-	-	-	-
Depreciation & Amortization, Total	61.18L	53.3L	60.99L	67.36L	89.93L
(Gain) Loss From Sale Of Asset	-21.41L	-2T	-28T	-1L	-9L
(Gain) Loss on Sale of Investments - (CF)	-1L	-	-	-	-
Asset Writedown & Restructuring Costs	-2L	-32.57L	3L	-52.88L	41T
(Income) Loss On Equity Investments - (CF)	-	-	-	-	-
Provision and Write-off of Bad Debts	4L	5L	6L	-25T	11.76L
Other Operating Activities, Total	-16.95L	13.04L	18.07L	47.57L	42.26L
Change In Accounts Receivable	9L	-76.46L	81.74L	-38.47L	-1.61Cr
Change In Inventories	-63.1L	-34.52L	-7L	-84.55L	30.12L
Change In Accounts Payable	35.57L	14.49L	-77T	52.71L	63.87L
Change in Unearned Revenues	-	-	-	-	7L
Cash from Operations	55.3L	-47.53L	2.22Cr	1.03Cr	2.11Cr
Capital Expenditure	-3.01Cr	-46.46L	-1Cr	-81.89L	-56.5L
Sale of Property, Plant, and Equipment	-	2T	28T	2L	96T
Cash Acquisitions	-	-	-	-54.06L	-
Divestitures	-	-	-	-	-
Sale (Purchase) of Real Estate properties	-	-	-5L	-20.14L	-60.58L
Investment in Marketable and Equity Securities, Total	30.95L	-	-	-57T	-
Other Investing Activities, Total	-15.17L	-4L	9L	-68.56L	3L
Cash from Investing	-2.85Cr	-50.7L	-96.45L	-2.23Cr	-1.13Cr
Short Term Debt Issued, Total	3Cr	5.83Cr	6.07Cr	7.73Cr	8.31Cr
Long-Term Debt Issued, Total	2.27Cr	10.13L	40.74L	93.5L	10L
Total Debt Issued	5.27Cr	5.93Cr	6.47Cr	8.66Cr	8.4Cr
Short Term Debt Repaid, Total	-3.33Cr	-4.94Cr	-6.58Cr	-7.22Cr	-7.81Cr
Long-Term Debt Repaid, Total	-15.79L	-40.53L	-33.66L	-30.8L	-36.05L
Total Debt Repaid	-3.49Cr	-5.35Cr	-6.91Cr	-7.52Cr	-8.17Cr
Issuance of Common Stock	74.02L	-	-	-	-
Repurchase of Common Stock	-9L	-	-	-	-
Common Dividends Paid	-17.15L	-18.23L	-	-	-24.3L
Common & Preferred Stock Dividends Paid	-17.15L	-18.23L	-	-	-24.3L
Other Financing Activities, Total	-	-24.23L	-27.42L	-8L	-29.77L
Cash from Financing	2.26Cr	15.42L	-71.38L	1.06Cr	-30.78L
Foreign Exchange Rate Adjustments	97T	3L	-2L	4L	13.68L
Net Change in Cash	-3L	-79.55L	51.98L	-10L	80.92L
Supplemental Items
Cash Interest Paid	11.45L	22.78L	27.42L	28.32L	32.46L
Cash Income Tax Paid (Refund)	33.89L	11.03L	10L	37.33L	39.08L
Levered Free Cash Flow	-2.71Cr	-1Cr	1.08Cr	-26.18L	1.33Cr
Unlevered Free Cash Flow	-2.64Cr	-85.81L	1.18Cr	-15.41L	1.47Cr
Change In Net Working Capital	61.19L	94.77L	-98.9L	77.44L	11.8L
Net Debt Issued / Repaid	1.78Cr	57.88L	-43.96L	1.14Cr	23.29L

Fiscal Period: March	2022 (MYR)	2023 (MYR)	2024 (MYR)	2025 (MYR)	2026 (MYR)
Profitability
Return on Assets	1.58	0.08	2.3	2.67	3.81
Return on Total Capital	1.83	0.1	2.63	3.08	4.46
Return On Equity %	3.02	0.57	3.4	6.43	6.16
Return on Common Equity	3.02	0.57	3.4	5.76	6.27
Margin Analysis
Gross Profit Margin %	20.95	14.13	20.14	21.34	22.8
SG&A Margin	13.03	13.18	10.73	11.57	9.52
EBITDA Margin %	13.6	5.03	13.33	14.27	16.98
EBITA Margin %	7.43	0.38	8.87	9.79	12.54
EBIT Margin %	7.43	0.38	8.87	9.79	12.54
Income From Continuing Operations Margin %	6.34	1.11	5.68	10.14	8.45
Net Income Margin %	6.34	1.11	5.68	9.02	8.51
Net Avail. For Common Margin %	6.34	1.11	5.68	9.02	8.51
Normalized Net Income Margin	3.77	-1.25	4.79	4.5	7.04
Levered Free Cash Flow Margin	-33.61	-11.12	10.18	-2.09	8.31
Unlevered Free Cash Flow Margin	-32.71	-9.54	11.17	-1.23	9.19
Asset Turnover
Asset Turnover	0.34	0.35	0.41	0.44	0.49
Fixed Assets Turnover	0.71	0.71	0.93	1.06	1.2
Receivables Turnover (Average Receivables)	4.08	4.35	4.39	4.71	4.5
Inventory Turnover (Average Inventory)	2.26	2.34	2.42	2.49	2.93
Short Term Liquidity
Current Ratio	2.54	2.18	2.4	1.95	1.82
Quick Ratio	1.55	1.24	1.24	0.98	1.09
Operating Cash Flow to Current Liabilities	0.16	-0.12	0.67	0.21	0.33
Days Sales Outstanding (Average Receivables)	89.44	83.89	83.32	77.45	81.08
Days Outstanding Inventory (Average Inventory)	161.76	156.16	151.33	146.65	124.66
Average Days Payable Outstanding	38.92	37.58	37.46	27.17	23.38
Cash Conversion Cycle (Average Days)	212.28	202.47	197.19	196.92	182.35
Long Term Solvency
Total Debt/Equity	26.73	28.86	23.8	28.15	27.65
Total Debt / Total Capital	21.09	22.4	19.22	21.97	21.66
LT Debt/Equity	14.01	13.24	13.29	14.4	12.69
Long-Term Debt / Total Capital	11.06	10.28	10.74	11.24	9.94
Total Liabilities / Total Assets	30.7	32.01	29.46	32.73	33.77
EBIT / Interest Expense	5.18	0.15	5.56	7.11	8.94
EBITDA / Interest Expense	10.47	2.49	9.17	11.02	12.94
(EBITDA - Capex) / Interest Expense	-15.57	0.45	3.24	6.27	10.43
Total Debt / EBITDA	3.85	8.86	2.77	3.17	2.15
Net Debt / EBITDA	1.78	6.15	1.75	2.18	1.21
Total Debt / (EBITDA - Capex)	-2.59	49.11	7.82	5.58	2.66
Net Debt / (EBITDA - Capex)	-1.2	34.09	4.94	3.83	1.5
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	2.29	11.66	17.85	17.94	28.04
Gross Profit, 1 Yr. Growth %	-16.34	-24.69	67.97	24.99	36.75
EBITDA, 1 Yr. Growth %	-26.75	-58.7	212.08	26.33	52.29
EBITA, 1 Yr. Growth %	-38.32	-94.34	2.68T	30.19	63.91
EBIT, 1 Yr. Growth %	-38.32	-94.34	2.68T	30.19	63.91
Earnings From Cont. Operations, 1 Yr. Growth %	-12.92	-80.41	501.2	110.65	6.74
Net Income, 1 Yr. Growth %	-12.92	-80.41	501.2	87.49	20.8
Normalized Net Income, 1 Yr. Growth %	-35.43	-137.01	-551.56	10.8	100.48
Diluted EPS Before Extra, 1 Yr. Growth %	-14.25	-81.24	506.96	79.94	25.86
Accounts Receivable, 1 Yr. Growth %	-23.24	41.18	-0.6	20.53	45.26
Inventory, 1 Yr. Growth %	25.22	10.59	1.7	23.88	-6.95
Net Property, Plant and Equip., 1 Yr. Growth %	23.81	-0.24	-18.82	31.94	-2.82
Total Assets, 1 Yr. Growth %	12.95	1.67	-0.15	24.37	7.19
Tangible Book Value, 1 Yr. Growth %	6.23	-0.25	3.59	17.22	5.64
Common Equity, 1 Yr. Growth %	6.23	-0.25	3.59	17.22	5.64
Cash From Operations, 1 Yr. Growth %	-56.84	-171.21	-566.34	-53.51	104.78
Capital Expenditures, 1 Yr. Growth %	575.3	-84.57	115.67	-18.27	-31.01
Levered Free Cash Flow, 1 Yr. Growth %	-356.59	-63.06	-207.87	-124.25	-608.42
Unlevered Free Cash Flow, 1 Yr. Growth %	-334.46	-67.45	-238.09	-113	-1.05T
Dividend Per Share, 1 Yr. Growth %	100	-	-	-	60
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	0.54	6.87	14.71	17.89	22.88
Gross Profit, 2 Yr. CAGR %	-6.43	-20.62	12.47	44.89	30.74
EBITDA, 2 Yr. CAGR %	-0.05	-45	13.53	98.55	38.7
EBITA, 2 Yr. CAGR %	-15.23	-81.32	25.32	501.13	46.08
EBIT, 2 Yr. CAGR %	-15.23	-81.32	25.32	501.13	46.08
Earnings From Cont. Operations, 2 Yr. CAGR %	12.86	-58.69	8.53	255.87	49.95
Net Income, 2 Yr. CAGR %	12.86	-58.69	8.53	235.73	50.49
Normalized Net Income, 2 Yr. CAGR %	-3.88	-51.12	29.28	123.68	49.04
Diluted EPS Before Extra, 2 Yr. CAGR %	12.06	-60.12	6.7	230.48	50.49
Accounts Receivable, 2 Yr. CAGR %	0.33	4.1	18.46	9.45	32.32
Inventory, 2 Yr. CAGR %	21.62	17.68	6.05	12.24	7.37
Net Property, Plant and Equip., 2 Yr. CAGR %	13.23	11.13	-10.01	3.5	13.24
Total Assets, 2 Yr. CAGR %	8.84	7.16	0.76	11.44	15.46
Tangible Book Value, 2 Yr. CAGR %	3.53	2.94	1.65	10.2	11.28
Common Equity, 2 Yr. CAGR %	3.53	2.94	1.65	10.2	11.28
Cash From Operations, 2 Yr. CAGR %	-27.02	-39.09	82.23	47.24	-2.43
Capital Expenditures, 2 Yr. CAGR %	180.51	2.09	-42.31	32.76	-24.91
Levered Free Cash Flow, 2 Yr. CAGR %	112.37	-2.64	-36.88	-48.85	11.05
Unlevered Free Cash Flow, 2 Yr. CAGR %	94.88	-12.64	-32.96	-57.63	11.43
Dividend Per Share, 2 Yr. CAGR %	28.99	-	-	-	-
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-1.68	4.12	10.41	15.78	21.18
Gross Profit, 3 Yr. CAGR %	8.86	-12.96	1.91	16.5	42.13
EBITDA, 3 Yr. CAGR %	12.97	-25.56	-1.9	17.65	81.75
EBITA, 3 Yr. CAGR %	36.82	-65.61	-1.05	26.92	289.8
EBIT, 3 Yr. CAGR %	36.82	-65.61	-1.05	26.92	289.8
Earnings From Cont. Operations, 3 Yr. CAGR %	13.38	-37.04	0.85	35.38	138.21
Net Income, 3 Yr. CAGR %	13.38	-37.04	0.85	30.23	138.79
Normalized Net Income, 3 Yr. CAGR %	122.5	-30.07	2.57	22.8	115.66
Diluted EPS Before Extra, 3 Yr. CAGR %	12.92	-38.48	-1.17	27.01	139.54
Accounts Receivable, 3 Yr. CAGR %	-3.23	12.43	2.51	19.14	20.28
Inventory, 3 Yr. CAGR %	10.33	17.83	12.09	11.69	5.44
Net Property, Plant and Equip., 3 Yr. CAGR %	16.84	8.55	0.09	2.23	1.35
Total Assets, 3 Yr. CAGR %	10.14	6.4	4.67	8.08	10
Tangible Book Value, 3 Yr. CAGR %	7.9	2.26	3.16	6.6	8.65
Common Equity, 3 Yr. CAGR %	7.9	2.26	3.16	6.6	8.65
Cash From Operations, 3 Yr. CAGR %	25.98	-22.93	20.05	15.57	64.35
Capital Expenditures, 3 Yr. CAGR %	132.74	6.69	30.99	-35.21	6.74
Levered Free Cash Flow, 3 Yr. CAGR %	82.82	18.55	0.74	-54.11	9.98
Unlevered Free Cash Flow, 3 Yr. CAGR %	69.32	7.33	1.77	-61.19	19.69
Dividend Per Share, 3 Yr. CAGR %	0	-	-	-12.72	-
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	0.76	3.38	4.58	9.43	15.24
Gross Profit, 5 Yr. CAGR %	0.83	-1.92	10.29	6.72	12.58
EBITDA, 5 Yr. CAGR %	-2.66	-14.52	13.19	10.22	12.68
EBITA, 5 Yr. CAGR %	-3.21	-39.66	32.1	8	15.63
EBIT, 5 Yr. CAGR %	-3.11	-39.66	32.1	8	15.63
Earnings From Cont. Operations, 5 Yr. CAGR %	-10.13	-11.83	11.42	25.88	18.19
Net Income, 5 Yr. CAGR %	-10.13	-11.83	11.42	22.98	18.36
Normalized Net Income, 5 Yr. CAGR %	-4.31	14.44	79.07	11.34	19.11
Diluted EPS Before Extra, 5 Yr. CAGR %	-10.39	-13.07	10.14	20.53	16.93
Accounts Receivable, 5 Yr. CAGR %	-3.49	1.95	4.92	11.23	13.53
Inventory, 5 Yr. CAGR %	10.96	9.11	8.6	15.56	10.18
Net Property, Plant and Equip., 5 Yr. CAGR %	7.37	9.23	5.25	6.5	5.15
Total Assets, 5 Yr. CAGR %	7.97	7.02	6.29	8.38	8.86
Tangible Book Value, 5 Yr. CAGR %	6.16	5.57	5.35	5.36	6.33
Common Equity, 5 Yr. CAGR %	6.16	5.57	5.35	5.36	6.33
Cash From Operations, 5 Yr. CAGR %	-8.35	11.19	51.62	-0.15	10.49
Capital Expenditures, 5 Yr. CAGR %	49.54	10.89	33.22	16.44	4.85
Levered Free Cash Flow, 5 Yr. CAGR %	49.78	4.72	19.48	-15.3	4.74
Unlevered Free Cash Flow, 5 Yr. CAGR %	42.83	3.72	16.89	-26	5.52
Dividend Per Share, 5 Yr. CAGR %	15.87	-	-	2.04	16.3