Income Statement Rubrik, Inc.

Equities

RBRK

US7811541090

Software

Market Closed - Nyse Other stock markets 01:30:02 16/05/2026 am IST			After hours 02:09:47 am
63.77 ^USD	+1.54%		63.62	-0.23%

05/05	Rubrik Insider Sold Shares Worth $749,078, According to a Recent SEC Filing	MT
01/05	Wolfe Initiates Rubrik at Outperform With $70 Price Target	MT

3d3f3734784972d.rrRcUyA5GQCFvzAZNK6RYR_-zKc53sbspgZFXEmR0YA.78UKalZrdkTH4B0veMWgPnWQ_NJ-64WullkmCgfVkvfK_go-dBRoZPfJaQ

Published financial data: RUBRIK, INC.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: January	2022	2023	2024	2025	2026
Revenues	51Cr	60Cr	58Cr	85Cr	126.39Cr
Other Revenues, Total	-	-	5.13Cr	3.94Cr	5.23Cr
Total Revenues	51Cr	60Cr	63Cr	89Cr	131.62Cr
Cost of Goods Sold, Total	15Cr	18Cr	14Cr	27Cr	26Cr
Gross Profit	35Cr	42Cr	48Cr	62Cr	105.43Cr
Selling General & Admin Expenses, Total	44Cr	50Cr	58Cr	122.32Cr	102.6Cr
R&D Expenses	16Cr	18Cr	21Cr	53Cr	37Cr
Other Operating Expenses, Total	60Cr	68Cr	79Cr	175.48Cr	139.97Cr
Operating Income	-25Cr	-26Cr	-31Cr	-113.4Cr	-35Cr
Interest Expense, Total	-	-1.17Cr	-3.03Cr	-4.13Cr	-1.72Cr
Interest And Investment Income	15.3L	51.4L	1.12Cr	2.54Cr	5.22Cr
Net Interest Expenses	15.3L	-65.69L	-1.91Cr	-1.59Cr	3.49Cr
Currency Exchange Gains (Loss)	-13.01L	-	-	-	-
Other Non Operating Income (Expenses)	-	-10.33L	-18.84L	14.8L	-93.34L
EBT, Excl. Unusual Items	-25Cr	-27Cr	-33Cr	-114.85Cr	-32Cr
Other Unusual Items	-	-	-	-	-66.53L
EBT, Incl. Unusual Items	-25Cr	-27Cr	-33Cr	-114.85Cr	-33Cr
Income Tax Expense	48.43L	85.96L	2.67Cr	63.68L	2.24Cr
Earnings From Continuing Operations	-25Cr	-28Cr	-35Cr	-115.48Cr	-35Cr
Net Income to Company	-25Cr	-28Cr	-35Cr	-115.48Cr	-35Cr
Net Income - (IS)	-25Cr	-28Cr	-35Cr	-115.48Cr	-35Cr
Net Income to Common Incl Extra Items	-25Cr	-28Cr	-35Cr	-115.48Cr	-35Cr
Net Income to Common Excl. Extra Items	-25Cr	-28Cr	-35Cr	-115.48Cr	-35Cr
Per Share Items
Net EPS - Basic	-4.4	-4.66	-5.84	-7.48	-1.78
Basic EPS - Continuing Operations	-4.4	-4.66	-5.84	-7.48	-1.78
Basic Weighted Average Shares Outstanding	5.79Cr	5.96Cr	6.06Cr	15Cr	20Cr
Net EPS - Diluted	-4.4	-4.66	-5.84	-7.48	-1.78
Diluted EPS - Continuing Operations	-4.4	-4.66	-5.84	-7.48	-1.78
Diluted Weighted Average Shares Outstanding	5.79Cr	5.96Cr	6.06Cr	15Cr	20Cr
Normalized Basic EPS	-2.7	-2.82	-3.38	-4.65	-1.02
Normalized Diluted EPS	-2.7	-2.82	-3.38	-4.65	-1.02
Supplemental Items
EBITDA	-23Cr	-25Cr	-29Cr	-111.3Cr	-32Cr
EBITA	-25Cr	-26Cr	-30Cr	-113.04Cr	-34Cr
EBIT	-25Cr	-26Cr	-31Cr	-113.4Cr	-35Cr
EBITDAR	-22Cr	-23Cr	-28Cr	-110.11Cr	-31Cr
Total Revenues (As Reported)	51Cr	60Cr	63Cr	89Cr	131.62Cr
Effective Tax Rate - (Ratio)	-1.94	-3.19	-8.15	-0.55	-6.85
Current Domestic Taxes	1L	2L	51.54L	-36.45L	4T
Current Foreign Taxes	17.89L	39.59L	1.96Cr	87.72L	1.83Cr
Total Current Taxes	19.3L	41.48L	2.48Cr	51.27L	1.83Cr
Deferred Domestic Taxes	-	-	-	-	30T
Deferred Foreign Taxes	29.13L	44.48L	19.37L	12.41L	39.78L
Total Deferred Taxes	29.13L	44.48L	19.37L	12.41L	40.08L
Normalized Net Income	-16Cr	-17Cr	-20Cr	-72Cr	-20Cr
Supplemental Operating Expense Items
Advertising Expense	2.49Cr	3.33Cr	3.13Cr	3.56Cr	7.08Cr
Selling and Marketing Expenses	36Cr	42Cr	48Cr	87Cr	77Cr
General and Administrative Expenses	8.79Cr	8.68Cr	10Cr	36Cr	26Cr
Research And Development Expense From Footnotes	16Cr	18Cr	21Cr	53Cr	37Cr
Net Rental Expense, Total	89L	1.03Cr	1.11Cr	1.19Cr	1.48Cr
Imputed Operating Lease Interest Expense	-	77.42L	1Cr	1.17Cr	26.86L
Imputed Operating Lease Depreciation	-	25.58L	10.58L	2L	1.21Cr
Stock-Based Comp., COGS (Total)	24.76L	2L	63T	6.7Cr	2.11Cr
Stock-Based Comp., R&D Exp. (Total)	1.61Cr	30.44L	35.9L	30Cr	10Cr
Stock-Based Comp., S&M Exp. (Total)	1.5Cr	23.99L	13.13L	33Cr	12Cr
Stock-Based Comp., G&A Exp. (Total)	1.15Cr	12.84L	7L	22Cr	9.19Cr
Total Stock-Based Compensation	4.51Cr	69.54L	57.15L	91Cr	33Cr

Fiscal Period: January	2022	2023	2024	2025	2026
Assets
Cash And Equivalents	7.1Cr	14Cr	13Cr	19Cr	38Cr
Short Term Investments	6.78Cr	16Cr	15Cr	52Cr	129.56Cr
Total Cash And Short Term Investments	14Cr	30Cr	28Cr	71Cr	167.58Cr
Accounts Receivable, Total	17Cr	16Cr	14Cr	18Cr	26Cr
Total Receivables	17Cr	16Cr	14Cr	18Cr	26Cr
Inventory	44L	95.36L	48.07L	41.83L	56.76L
Prepaid Expenses	1.61Cr	3.47Cr	4.47Cr	7.79Cr	16Cr
Other Current Assets, Total	4.21Cr	6.88Cr	8Cr	11Cr	13Cr
Total Current Assets	37Cr	56Cr	55Cr	107.76Cr	222.36Cr
Gross Property Plant And Equipment	12Cr	15Cr	16Cr	16Cr	21Cr
Accumulated Depreciation	-5.69Cr	-7Cr	-8.15Cr	-7.6Cr	-9.23Cr
Net Property Plant And Equipment	6.58Cr	8.3Cr	7.77Cr	7.91Cr	12Cr
Goodwill	42.36L	42.36L	10Cr	10Cr	20Cr
Accounts Receivable Long-Term	56L	49L	26L	40L	88L
Deferred Charges Long-Term	6.35Cr	10Cr	12Cr	13Cr	16Cr
Other Long-Term Assets, Total	1.09Cr	1.15Cr	2.3Cr	2.94Cr	6.02Cr
Total Assets	52Cr	77Cr	87Cr	142.3Cr	276.65Cr
Liabilities
Accounts Payable, Total	1.41Cr	80.85L	68.67L	1.04Cr	1.53Cr
Accrued Expenses, Total	10Cr	10Cr	11Cr	15Cr	21Cr
Current Portion of Leases	63.07L	96.96L	1.05Cr	1.01Cr	1.27Cr
Unearned Revenue Current, Total	21Cr	32Cr	53Cr	78Cr	106.88Cr
Other Current Liabilities	3L	5L	4L	62.68L	52.52L
Total Current Liabilities	34Cr	44Cr	66Cr	95Cr	131.41Cr
Long-Term Debt	-	18Cr	29Cr	32Cr	113.07Cr
Long-Term Leases	2.69Cr	2.66Cr	2.23Cr	1.84Cr	2.43Cr
Unearned Revenue Non Current	25Cr	49Cr	58Cr	64Cr	78Cr
Other Non Current Liabilities	51.98L	97.69L	3.28Cr	4.34Cr	4.05Cr
Total Liabilities	62Cr	114.18Cr	157.82Cr	197.67Cr	328.61Cr
Preferred Stock Convertible	71Cr	71Cr	71Cr	-	-
Total Preferred Equity	71Cr	71Cr	71Cr	-	-
Common Stock, Total	1T	1T	1T	5T	5T
Additional Paid In Capital	23Cr	24Cr	27Cr	229.18Cr	266.29Cr
Retained Earnings	-105.06Cr	-132.84Cr	-168.25Cr	-283.73Cr	-318.62Cr
Comprehensive Income and Other	-88T	-13.01L	-22.39L	-82.35L	37.33L
Total Common Equity	-82Cr	-108.73Cr	-141.93Cr	-55Cr	-52Cr
Total Equity	-10Cr	-37Cr	-70Cr	-55Cr	-52Cr
Total Liabilities And Equity	52Cr	77Cr	87Cr	142.3Cr	276.65Cr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	5.92Cr	5.99Cr	5.99Cr	19Cr	20Cr
ECS Total Common Shares Outstanding	5.92Cr	5.99Cr	5.99Cr	19Cr	20Cr
Book Value / Share	-13.85	-18.16	-23.7	-2.92	-2.57
Tangible Book Value	-82Cr	-109.16Cr	-151.96Cr	-65Cr	-72Cr
Tangible Book Value Per Share	-13.92	-18.23	-25.38	-3.45	-3.56
Total Debt	3.32Cr	22Cr	32Cr	35Cr	116.77Cr
Net Debt	-11Cr	-7.99Cr	4.05Cr	-35Cr	-51Cr
Debt Equivalent Oper. Leases	7.12Cr	8.24Cr	8.88Cr	9.52Cr	12Cr
Account Code - Inventory Valuation	5	5	5	5	5
Machinery, Total	6.51Cr	8.69Cr	9.58Cr	8.03Cr	9.45Cr
Full Time Employees	2.2T	2.8T	3.1T	3.2T	3.8T
Accumulated Allowance for Doubtful Accounts (Supple)	18.41L	4L	2L	5L	3L

Fiscal Period: January	2022	2023	2024	2025	2026
Net Income	-25Cr	-28Cr	-35Cr	-115.48Cr	-35Cr
Depreciation & Amortization - CF	1.66Cr	1.63Cr	1.67Cr	1.74Cr	1.77Cr
Amortization of Goodwill and Intangible Assets - (CF)	-	-	17L	36.73L	74.88L
Depreciation & Amortization, Total	1.66Cr	1.63Cr	1.84Cr	2.11Cr	2.52Cr
Amortization of Deferred Charges, Total - (CF)	8.8Cr	8.74Cr	8.24Cr	9.81Cr	12Cr
Asset Writedown & Restructuring Costs	-	-	-	-	-
Stock-Based Compensation (CF)	4.51Cr	69.54L	57.15L	91Cr	33Cr
Other Operating Activities, Total	54.49L	1.19Cr	92.18L	2.82Cr	71.19L
Change In Accounts Receivable	-5.14Cr	87.54L	1.72Cr	-4.43Cr	-7.98Cr
Change In Accounts Payable	36.64L	-74.91L	-10.12L	44.79L	44.79L
Change in Unearned Revenues	17Cr	34Cr	30Cr	31Cr	43Cr
Change in Other Net Operating Assets	-11Cr	-17Cr	-8.2Cr	-13Cr	-20Cr
Cash from Operations	-8.28Cr	1.93Cr	-45.18L	4.82Cr	28Cr
Capital Expenditure	-1.5Cr	-2.5Cr	-1.23Cr	-1.69Cr	-2.96Cr
Cash Acquisitions	-	-	-9.03Cr	-	-2.13Cr
Sale (Purchase) of Intangible assets	-54.63L	-92.81L	-76.75L	-97.14L	-1.54Cr
Investment in Marketable and Equity Securities, Total	2.89Cr	-9.09Cr	1.67Cr	-36Cr	-76Cr
Cash from Investing	84.17L	-13Cr	-9.36Cr	-38Cr	-83Cr
Long-Term Debt Issued, Total	-	17Cr	9.65Cr	-	112.99Cr
Total Debt Issued	-	17Cr	9.65Cr	-	112.99Cr
Long-Term Debt Repaid, Total	-	-	-	-	-33Cr
Total Debt Repaid	-	-	-	-	-33Cr
Issuance of Common Stock	92.04L	38.16L	33.83L	83Cr	3.31Cr
Repurchase of Common Stock	-13.11L	-6T	-	-43Cr	-63.39L
Issuance of Preferred Stock	1.5Cr	-	-	-	-
Other Financing Activities, Total	-21T	-34.5L	-39.59L	-42.53L	-9.05Cr
Cash from Financing	2.29Cr	17Cr	9.59Cr	40Cr	74Cr
Foreign Exchange Rate Adjustments	2L	-10.09L	-13.55L	-62.74L	98.26L
Net Change in Cash	-5.13Cr	6.49Cr	-35.47L	5.65Cr	20Cr
Supplemental Items
Cash Interest Paid	-	-	95.18L	1.5Cr	1.18Cr
Cash Income Tax Paid (Refund)	25.05L	60.18L	50.54L	1.19Cr	1.2Cr
Levered Free Cash Flow	1.55Cr	-3.85Cr	9.56Cr	46Cr	39Cr
Unlevered Free Cash Flow	1.55Cr	-3.12Cr	11Cr	49Cr	40Cr
Change In Net Working Capital	-4.23Cr	-5.59Cr	-22Cr	-19Cr	-19Cr
Net Debt Issued / Repaid	-	17Cr	9.65Cr	-	80Cr

Fiscal Period: January	2022	2023	2024	2025	2026
Profitability
Return on Assets	-30.35	-25.38	-23.32	-61.72	-10.31
Return on Total Capital	-2.16T	143.4	70.77	241.2	-96.98
Return On Equity %	2.06T	116.4	65.76	183.56	65
Return on Common Equity	35.35	29.13	28.26	117.06	65
Margin Analysis
Gross Profit Margin %	69.78	69.66	76.91	70.02	80.1
SG&A Margin	87.6	84.07	92.84	137.98	77.96
EBITDA Margin %	-46.06	-40.89	-45.88	-125.54	-24.33
EBITA Margin %	-49.35	-43.6	-48.54	-127.5	-25.67
EBIT Margin %	-49.35	-43.6	-48.82	-127.92	-26.24
Income From Continuing Operations Margin %	-50.26	-46.3	-56.4	-130.26	-26.5
Net Income Margin %	-50.26	-46.3	-56.4	-130.26	-26.5
Net Avail. For Common Margin %	-50.26	-46.3	-56.4	-130.26	-26.5
Normalized Net Income Margin	-30.82	-28.04	-32.6	-80.96	-15.19
Levered Free Cash Flow Margin	3.06	-6.42	15.22	52.24	29.85
Unlevered Free Cash Flow Margin	3.06	-5.2	18.24	55.15	30.67
Asset Turnover
Asset Turnover	0.98	0.93	0.76	0.77	0.63
Fixed Assets Turnover	10.13	8.06	7.81	11.31	13.44
Receivables Turnover (Average Receivables)	3.53	3.71	3.9	5.26	5.71
Inventory Turnover (Average Inventory)	39.22	26.04	20.21	59.12	53.12
Short Term Liquidity
Current Ratio	1.09	1.3	0.84	1.13	1.69
Quick Ratio	0.91	1.04	0.64	0.93	1.47
Operating Cash Flow to Current Liabilities	-0.25	0.04	-0.01	0.05	0.22
Days Sales Outstanding (Average Receivables)	103.53	98.38	93.61	69.57	63.93
Days Outstanding Inventory (Average Inventory)	9.31	14.02	18.06	6.19	6.87
Average Days Payable Outstanding	28.83	21.62	19.46	11.95	17.86
Cash Conversion Cycle (Average Days)	84	90.78	92.2	63.82	52.95
Long Term Solvency
Total Debt/Equity	-31.74	-57.98	-45.38	-63.35	-224.74
Total Debt / Total Capital	-46.51	-137.98	-83.1	-172.88	180.16
LT Debt/Equity	-25.72	-55.38	-43.9	-61.53	-222.3
Long-Term Debt / Total Capital	-37.68	-131.79	-80.38	-167.91	178.2
Total Liabilities / Total Assets	120.16	148.44	180.65	138.91	118.78
EBIT / Interest Expense	-	-22.34	-10.12	-27.49	-20.05
EBITDA / Interest Expense	-	-20.07	-9.14	-26.69	-17.73
(EBITDA - Capex) / Interest Expense	-	-22.21	-9.55	-27.1	-19.45
Total Debt / EBITDA	-0.15	-0.92	-1.15	-0.32	-3.82
Net Debt / EBITDA	0.47	0.34	-0.15	0.32	1.66
Total Debt / (EBITDA - Capex)	-0.14	-0.83	-1.11	-0.31	-3.49
Net Debt / (EBITDA - Capex)	0.44	0.31	-0.14	0.32	1.52
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	30.53	18.51	4.68	41.19	48.46
Gross Profit, 1 Yr. Growth %	25.97	18.3	15.59	28.55	69.83
EBITDA, 1 Yr. Growth %	20.87	5.2	17.46	286.31	-71.23
EBITA, 1 Yr. Growth %	19.46	4.71	16.85	270.82	-70.1
EBIT, 1 Yr. Growth %	19.46	4.71	17.19	269.99	-69.54
Earnings From Cont. Operations, 1 Yr. Growth %	19.39	9.18	27.51	226.07	-69.79
Net Income, 1 Yr. Growth %	19.39	9.18	27.51	226.07	-69.79
Normalized Net Income, 1 Yr. Growth %	20.22	7.85	21.67	250.71	-72.15
Diluted EPS Before Extra, 1 Yr. Growth %	7.19	-3.9	25.33	28.13	-76.28
Accounts Receivable, 1 Yr. Growth %	40.01	-6.95	-10.24	30.21	43.07
Inventory, 1 Yr. Growth %	29.41	114.53	-49.59	-12.98	35.69
Net Property, Plant and Equip., 1 Yr. Growth %	92.89	26.18	-6.39	1.79	47.58
Total Assets, 1 Yr. Growth %	1.78	48.21	13.58	62.88	94.42
Tangible Book Value, 1 Yr. Growth %	31.96	32.54	39.21	-56.96	9.95
Common Equity, 1 Yr. Growth %	32.18	32.71	30.53	-60.98	-6.17
Cash From Operations, 1 Yr. Growth %	40.93	-123.3	-123.43	-1.17T	486.61
Capital Expenditures, 1 Yr. Growth %	34.55	66.94	-50.7	36.91	75.49
Levered Free Cash Flow, 1 Yr. Growth %	-	-349.13	-348.03	384.62	-15.23
Unlevered Free Cash Flow, 1 Yr. Growth %	-	-301.82	-466.83	327	-17.5
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-	24.38	11.38	21.57	44.78
Gross Profit, 2 Yr. CAGR %	-	22.07	16.93	21.9	47.76
EBITDA, 2 Yr. CAGR %	-	12.77	11.16	113.01	5.42
EBITA, 2 Yr. CAGR %	-	11.84	10.46	108.22	5.29
EBIT, 2 Yr. CAGR %	-	11.84	10.77	108.23	6.16
Earnings From Cont. Operations, 2 Yr. CAGR %	-	14.17	17.99	103.91	-0.76
Net Income, 2 Yr. CAGR %	-	14.17	17.99	103.91	-0.76
Normalized Net Income, 2 Yr. CAGR %	-	13.87	14.55	106.57	-1.17
Diluted EPS Before Extra, 2 Yr. CAGR %	-	6.59	9.74	26.72	-44.87
Accounts Receivable, 2 Yr. CAGR %	-	14.14	-8.61	8.11	36.49
Inventory, 2 Yr. CAGR %	-	67.47	3.99	-33.77	8.66
Net Property, Plant and Equip., 2 Yr. CAGR %	-	56.01	8.68	-2.38	22.57
Total Assets, 2 Yr. CAGR %	-	22.82	29.74	36.01	77.95
Tangible Book Value, 2 Yr. CAGR %	-	32.25	35.84	-22.59	-31.21
Common Equity, 2 Yr. CAGR %	-	32.44	31.61	-28.64	-39.5
Cash From Operations, 2 Yr. CAGR %	-	-42.7	-76.64	58.13	691.32
Capital Expenditures, 2 Yr. CAGR %	-	49.87	-9.28	-17.85	55
Levered Free Cash Flow, 2 Yr. CAGR %	-	-	148.58	246.7	102.58
Unlevered Free Cash Flow, 2 Yr. CAGR %	-	-	172.09	295.77	87.62
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-	-	17.43	20.54	29.95
Gross Profit, 3 Yr. CAGR %	-	-	19.87	20.68	36.14
EBITDA, 3 Yr. CAGR %	-	-	14.31	68.38	9.29
EBITA, 3 Yr. CAGR %	-	-	13.38	65.4	9.03
EBIT, 3 Yr. CAGR %	-	-	13.59	65.58	9.71
Earnings From Cont. Operations, 3 Yr. CAGR %	-	-	18.45	65.58	7.89
Net Income, 3 Yr. CAGR %	-	-	18.45	65.58	7.89
Normalized Net Income, 3 Yr. CAGR %	-	-	16.41	66.33	5.92
Diluted EPS Before Extra, 3 Yr. CAGR %	-	-	12.5	15.56	-27.51
Accounts Receivable, 3 Yr. CAGR %	-	-	5.36	2.84	18.69
Inventory, 3 Yr. CAGR %	-	-	12.24	-2	-15.88
Net Property, Plant and Equip., 3 Yr. CAGR %	-	-	31.59	6.34	12.04
Total Assets, 3 Yr. CAGR %	-	-	19.66	39.96	53.22
Tangible Book Value, 3 Yr. CAGR %	-	-	34.53	-7.39	-12.99
Common Equity, 3 Yr. CAGR %	-	-	31.8	-12.24	-21.82
Cash From Operations, 3 Yr. CAGR %	-	-	-57.47	-16.48	144.79
Capital Expenditures, 3 Yr. CAGR %	-	-	3.46	4.06	5.8
Levered Free Cash Flow, 3 Yr. CAGR %	-	-	-	210.53	116.83
Unlevered Free Cash Flow, 3 Yr. CAGR %	-	-	-	216.19	134.71
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-	-	-	-	27.69
Gross Profit, 5 Yr. CAGR %	-	-	-	-	30.33
EBITDA, 5 Yr. CAGR %	-	-	-	-	10.67
EBITA, 5 Yr. CAGR %	-	-	-	-	10.08
EBIT, 5 Yr. CAGR %	-	-	-	-	10.56
Earnings From Cont. Operations, 5 Yr. CAGR %	-	-	-	-	10.36
Net Income, 5 Yr. CAGR %	-	-	-	-	10.36
Normalized Net Income, 5 Yr. CAGR %	-	-	-	-	9.03
Diluted EPS Before Extra, 5 Yr. CAGR %	-	-	-	-	-15.42
Accounts Receivable, 5 Yr. CAGR %	-	-	-	-	16.85
Inventory, 5 Yr. CAGR %	-	-	-	-	10.79
Net Property, Plant and Equip., 5 Yr. CAGR %	-	-	-	-	27.9
Total Assets, 5 Yr. CAGR %	-	-	-	-	40.25
Tangible Book Value, 5 Yr. CAGR %	-	-	-	-	2.88
Common Equity, 5 Yr. CAGR %	-	-	-	-	-3.47
Cash From Operations, 5 Yr. CAGR %	-	-	-	-	36.94
Capital Expenditures, 5 Yr. CAGR %	-	-	-	-	21.62