Balansräkning OxPay Financial Limited

Aktier

TVV

SGXE15822534

Företagsstödtjänster

Marknaden stängd - Singapore S.E. Andra börsplatser 10.56.17 2026-06-11			5-dagars förändring	Förändring 1 jan.
0,0350 ^SGD	−2,78 %		−10,26 %	−33,96 %

05-26	OxPay Financial förlänger tidsfristen för avtal om konvertibelt lån	MT
05-15	OxPay Financials hänförbara förlust ökade med 34% under första kvartalet	MT

b04b60a18c8713814.kPIJpFdksVdzH1x874qYw3F0jdH4YGtR9hACL_ykBm8.p8Uk1GMMhgMebzI-nr3ir0FZ972cUQYlrkVXeMX1Uy7PuG7wNg76HgJaCQ

Publicerade finansiella data: OXPAY FINANCIAL LIMITED

Årlig

Kvartalsvis

Halvårsvis

YTD

LTM

Skatteperiod: December	2021	2022	2023	2024	2025
Revenues	17,54 mn	9,87 mn	8,32 mn	3,62 mn	4,86 mn
Total Revenues	17,54 mn	9,87 mn	8,32 mn	3,62 mn	4,86 mn
Cost of Goods Sold, Total	7,29 mn	7,31 mn	5,87 mn	1,31 mn	2,58 mn
Gross Profit	10,26 mn	2,56 mn	2,45 mn	2,31 mn	2,28 mn
Selling General & Admin Expenses, Total	4,95 mn	5,48 mn	5,07 mn	5,27 mn	5,05 mn
Provision for Bad Debts	2,22 mn	−2,04 mn	-	1 tn	2 tn
Other Operating Expenses	401 tn	248 tn	216 tn	238 tn	300 tn
Other Operating Expenses, Total	7,57 mn	3,69 mn	5,29 mn	5,51 mn	5,35 mn
Operating Income	2,69 mn	−1,13 mn	−2,84 mn	−3,2 mn	−3,07 mn
Interest Expense, Total	−110 tn	−17 tn	−45 tn	−66 tn	−257 tn
Interest And Investment Income	61 tn	134 tn	864 tn	54 tn	3 tn
Net Interest Expenses	−49 tn	117 tn	819 tn	−12 tn	−254 tn
Income (Loss) On Equity Invest.	−223 tn	-	-	-	-
Currency Exchange Gains (Loss)	−240 tn	−32 tn	-	45 tn	17 tn
Other Non Operating Income (Expenses)	327 tn	539 tn	99 tn	20 tn	174 tn
EBT, Excl. Unusual Items	2,5 mn	−510 tn	−1,92 mn	−3,15 mn	−3,14 mn
Gain (Loss) On Sale Of Investments	-	-	520 tn	-	-
Asset Writedown	−193 tn	−19 tn	−10 tn	-	-
Other Unusual Items	−29,67 mn	102 tn	-	-	-
EBT, Incl. Unusual Items	−27,36 mn	−427 tn	−1,41 mn	−3,15 mn	−3,14 mn
Income Tax Expense	-	5 tn	2 tn	-	19 tn
Earnings From Continuing Operations	−27,36 mn	−432 tn	−1,41 mn	−3,15 mn	−3,16 mn
Net Income to Company	−27,36 mn	−432 tn	−1,41 mn	−3,15 mn	−3,16 mn
Minority Interest	301 tn	−41 tn	49 tn	69 tn	93 tn
Net Income - (IS)	−27,06 mn	−473 tn	−1,36 mn	−3,08 mn	−3,06 mn
Net Income to Common Incl Extra Items	−27,06 mn	−473 tn	−1,36 mn	−3,08 mn	−3,06 mn
Net Income to Common Excl. Extra Items	−27,06 mn	−473 tn	−1,36 mn	−3,08 mn	−3,06 mn
Per aktie poster
Net EPS - Basic	−0,12	−0	−0	−0,01	−0,01
Basic EPS - Continuing Operations	−0,12	−0	−0	−0,01	−0,01
Basic Weighted Average Shares Outstanding	235 mn	274 mn	276 mn	276 mn	294 mn
Net EPS - Diluted	−0,12	−0	−0	−0,01	−0,01
Diluted EPS - Continuing Operations	−0,12	−0	−0	−0,01	−0,01
Diluted Weighted Average Shares Outstanding	235 mn	274 mn	276 mn	276 mn	294 mn
Normalized Basic EPS	0,01	−0	−0	−0,01	−0,01
Normalized Diluted EPS	0,01	−0	−0	−0,01	−0,01
Kompletterande punkter
EBITDA	2,73 mn	−1,09 mn	−2,79 mn	−3,15 mn	−2,98 mn
EBITA	2,7 mn	−1,13 mn	−2,83 mn	−3,2 mn	−3,07 mn
EBIT	2,69 mn	−1,13 mn	−2,84 mn	−3,2 mn	−3,07 mn
EBITDAR	-	-	-	-	−2,95 mn
Effective Tax Rate - (Ratio)	-	−1,17	−0,14	-	−0,61
Total Current Taxes	-	5 tn	2 tn	-	13 tn
Total Deferred Taxes	-	-	-	-	6 tn
Normalized Net Income	1,86 mn	−360 tn	−1,15 mn	−1,9 mn	−1,87 mn
Interest on Long-Term Debt	61 tn	3 tn	45 tn	66 tn	257 tn
Kompletterande driftskostnadsposter
General and Administrative Expenses	4,95 mn	5,48 mn	5,07 mn	5,27 mn	5,05 mn
Research And Development Expense From Footnotes	893 tn	566 tn	477 tn	552 tn	357 tn
Net Rental Expense, Total	-	-	-	-	34 tn
Imputed Operating Lease Interest Expense	-	-	-	-	41,63 tn
Imputed Operating Lease Depreciation	-	-	-	-	−7,63 tn
Stock-Based Comp., Other (Total)	3,87 mn	46 tn	-	-	-
Total Stock-Based Compensation	3,87 mn	46 tn	-	-	-

Skatteperiod: December	2021	2022	2023	2024	2025
TILLGÅNGAR
Cash And Equivalents	26,45 mn	22,1 mn	9,4 mn	4,15 mn	2,13 mn
Total Cash And Short Term Investments	26,45 mn	22,1 mn	9,4 mn	4,15 mn	2,13 mn
Accounts Receivable, Total	3,52 mn	3,5 mn	6,45 mn	876 tn	870 tn
Total Receivables	3,52 mn	3,5 mn	6,45 mn	876 tn	870 tn
Inventory	-	-	9 tn	8 tn	-
Other Current Assets, Total	-	-	-	-	-
Total Current Assets	29,97 mn	25,61 mn	15,86 mn	5,04 mn	3 mn
Gross Property Plant And Equipment	1,21 mn	1,27 mn	149 tn	465 tn	580 tn
Accumulated Depreciation	−1,08 mn	−1,15 mn	−65 tn	−146 tn	−276 tn
Net Property Plant And Equipment	133 tn	123 tn	84 tn	319 tn	304 tn
Long-term Investments	-	-	493 tn	493 tn	456 tn
Goodwill	0	0	0	0	0
Other Intangibles, Total	383 tn	377 tn	280 tn	179 tn	160 tn
Accounts Receivable Long-Term	13 tn	16 tn	28 tn	36 tn	13 tn
Other Long-Term Assets, Total	-	-	-	-	-
Total Assets	30,5 mn	26,12 mn	16,74 mn	6,06 mn	3,94 mn
Skulder
Accounts Payable, Total	22,36 mn	18,88 mn	9,24 mn	2,93 mn	2,34 mn
Accrued Expenses, Total	1,29 mn	682 tn	1,91 mn	587 tn	671 tn
Short-term Borrowings	559 tn	-	-	-	-
Current Portion of Long-Term Debt	-	-	186 tn	501 tn	355 tn
Current Portion of Leases	73 tn	28 tn	-	-	65 tn
Current Income Taxes Payable	-	5 tn	2 tn	-	8 tn
Unearned Revenue Current, Total	16 tn	6 tn	-	5 tn	1 tn
Other Current Liabilities	748 tn	1,04 mn	643 tn	554 tn	621 tn
Total Current Liabilities	25,04 mn	20,64 mn	11,98 mn	4,57 mn	4,06 mn
Long-Term Debt	-	-	637 tn	697 tn	1,7 mn
Long-Term Leases	24 tn	-	-	-	37 tn
Deferred Tax Liability Non Current	-	-	-	-	6 tn
Other Non Current Liabilities	-	-	-	-	-
Total Liabilities	25,07 mn	20,64 mn	12,62 mn	5,27 mn	5,81 mn
Common Stock, Total	55,22 mn	55,76 mn	55,76 mn	55,76 mn	56,15 mn
Retained Earnings	−52,37 mn	−52,92 mn	−51,37 mn	−54,62 mn	−57,68 mn
Comprehensive Income and Other	3,04 mn	3 mn	142 tn	117 tn	201 tn
Total Common Equity	5,89 mn	5,83 mn	4,52 mn	1,25 mn	−1,33 mn
Minority Interest	−453 tn	−342 tn	−397 tn	−456 tn	−543 tn
Total Equity	5,43 mn	5,49 mn	4,13 mn	795 tn	−1,88 mn
Total Liabilities And Equity	30,5 mn	26,12 mn	16,74 mn	6,06 mn	3,94 mn
Kompletterande objekt
ECS Total Shares Outstanding on Filing Date	272 mn	276 mn	276 mn	276 mn	311 mn
ECS Total Common Shares Outstanding	272 mn	276 mn	276 mn	276 mn	311 mn
Book Value / Share	0,02	0,02	0,02	0	−0
Tangible Book Value	5,5 mn	5,45 mn	4,24 mn	1,07 mn	−1,49 mn
Tangible Book Value Per Share	0,02	0,02	0,02	0	−0
Total Debt	656 tn	28 tn	823 tn	1,2 mn	2,16 mn
Net Debt	−25,79 mn	−22,08 mn	−8,57 mn	−2,96 mn	27 tn
Debt Equivalent Oper. Leases	-	-	-	-	272 tn
Minority Interest, Total (Incl. Fin. Div)	−453 tn	−342 tn	−397 tn	−456 tn	−543 tn
Equity Method Investments, Total	-	-	-	-	-
Account Code - Inventory Valuation	3	3	3	5	5
Inventories - Finished Goods, Total	-	-	9 tn	8 tn	-
Machinery, Total	142 tn	141 tn	42 tn	106 tn	110 tn

Skatteperiod: December	2021	2022	2023	2024	2025
Net Income	−27,06 mn	−473 tn	−1,36 mn	−3,08 mn	−3,06 mn
Depreciation & Amortization - CF	107 tn	118 tn	66 tn	99 tn	138 tn
Amortization of Goodwill and Intangible Assets - (CF)	10 tn	8 tn	8 tn	-	-
Depreciation & Amortization, Total	117 tn	126 tn	74 tn	99 tn	138 tn
Amortization of Deferred Charges, Total - (CF)	283 tn	105 tn	101 tn	119 tn	36 tn
(Gain) Loss From Sale Of Asset	-	-	4 tn	-	-
(Gain) Loss on Sale of Investments - (CF)	-	-	−520 tn	-	-
Asset Writedown & Restructuring Costs	193 tn	19 tn	25 tn	-	-
(Income) Loss On Equity Investments - (CF)	223 tn	-	-	-	-
Stock-Based Compensation (CF)	3,87 mn	46 tn	-	-	-
Provision and Write-off of Bad Debts	2,22 mn	−2,04 mn	-	1 tn	121 tn
Other Operating Activities, Total	25,92 mn	−189 tn	−17,87 mn	−9 tn	150 tn
Change In Accounts Receivable	1,46 mn	−91 tn	−2,9 mn	5,54 mn	−97 tn
Change In Inventories	-	-	−9 tn	1 tn	8 tn
Change In Accounts Payable	12,83 mn	−1,41 mn	8,95 mn	−7,89 mn	−402 tn
Cash from Operations	20,06 mn	−3,9 mn	−13,51 mn	−5,21 mn	−3,11 mn
Capital Expenditure	−78 tn	−81 tn	−34 tn	−121 tn	−126 tn
Sale of Property, Plant, and Equipment	-	-	3 tn	-	-
Cash Acquisitions	1,47 mn	-	-	-	-
Divestitures	-	21 tn	-	-	-
Sale (Purchase) of Intangible assets	-	−138 tn	−40 tn	−20 tn	−10 tn
Investment in Marketable and Equity Securities, Total	−223 tn	-	-	-	-
Cash from Investing	1,17 mn	−198 tn	−71 tn	−141 tn	−136 tn
Long-Term Debt Issued, Total	-	-	1 mn	500 tn	1,85 mn
Total Debt Issued	-	-	1 mn	500 tn	1,85 mn
Short Term Debt Repaid, Total	−1,37 mn	-	-	-	-
Long-Term Debt Repaid, Total	−76 tn	−661 tn	−195 tn	−306 tn	−942 tn
Total Debt Repaid	−1,44 mn	−661 tn	−195 tn	−306 tn	−942 tn
Issuance of Common Stock	3,28 mn	512 tn	-	-	395 tn
Other Financing Activities, Total	−5 tn	−41 tn	−40 tn	−65 tn	−56 tn
Cash from Financing	1,83 mn	−190 tn	765 tn	129 tn	1,24 mn
Foreign Exchange Rate Adjustments	−89 tn	−52 tn	106 tn	−18 tn	−22 tn
Net Change in Cash	22,97 mn	−4,34 mn	−12,71 mn	−5,24 mn	−2,02 mn
Kompletterande punkter
Cash Interest Paid	433 tn	3 tn	40 tn	65 tn	56 tn
Cash Income Tax Paid (Refund)	-	-	9 tn	6 tn	−1 tn
Levered Free Cash Flow	23,22 mn	−4,44 mn	−13,47 mn	−4,28 mn	−2,46 mn
Unlevered Free Cash Flow	23,29 mn	−4,43 mn	−13,45 mn	−4,24 mn	−2,3 mn
Change In Net Working Capital	−17,41 mn	3,78 mn	11,78 mn	2,31 mn	413 tn
Net Debt Issued / Repaid	−1,44 mn	−661 tn	805 tn	194 tn	906 tn

Skatteperiod: December	2021	2022	2023	2024	2025
Lönsamhet
Return on Assets	7,98	−2,5	−8,27	−17,54	−38,41
Return on Total Capital	47,97	−12,21	−33,86	−59,06	−168,62
Return On Equity %	−1,12 tn	−7,91	−29,31	−132,45	584,26
Return on Common Equity	−979,55	−8,07	−26,27	−109,83	7,56 tn
Marginalanalys
Gross Profit Margin %	58,47	25,92	29,45	63,75	46,83
SG&A Margin	28,21	55,55	60,92	145,43	103,87
EBITDA Margin %	15,56	−11,06	−33,49	−86,79	−61,34
EBITA Margin %	15,37	−11,41	−33,97	−88,28	−63,26
EBIT Margin %	15,32	−11,49	−34,06	−88,28	−63,26
Income From Continuing Operations Margin %	−155,96	−4,38	−16,93	−86,81	−64,94
Net Income Margin %	−154,24	−4,79	−16,34	−84,91	−63,03
Net Avail. For Common Margin %	−154,24	−4,79	−16,34	−84,91	−63,03
Normalized Net Income Margin	10,63	−3,64	−13,81	−52,36	−38,43
Levered Free Cash Flow Margin	132,35	−45,02	−161,89	−117,99	−50,56
Unlevered Free Cash Flow Margin	132,74	−44,92	−161,55	−116,86	−47,25
Tillgångsomslutning
Asset Turnover	0,83	0,35	0,39	0,32	0,97
Fixed Assets Turnover	223,49	77,12	80,42	17,99	15,6
Receivables Turnover (Average Receivables)	3,28	2,81	1,67	0,99	5,56
Inventory Turnover (Average Inventory)	-	-	-	154,59	-
Kortfristig likviditet
Current Ratio	1,2	1,24	1,32	1,1	0,74
Quick Ratio	1,2	1,24	1,32	1,1	0,74
Operating Cash Flow to Current Liabilities	0,8	−0,19	−1,13	−1,14	−0,76
Days Sales Outstanding (Average Receivables)	111,35	129,9	218,35	370,04	65,59
Days Outstanding Inventory (Average Inventory)	-	-	-	2,37	-
Average Days Payable Outstanding	798,33	1,03 tn	-	1,72 tn	-
Cash Conversion Cycle (Average Days)	-	-	-	−1,35 tn	-
Långsiktig solvens
Total Debt/Equity	12,07	0,51	19,94	150,69	−115,2
Total Debt / Total Capital	10,77	0,51	16,62	60,11	757,89
LT Debt/Equity	0,44	-	15,43	87,67	−92,8
Long-Term Debt / Total Capital	0,39	-	12,87	34,97	610,53
Total Liabilities / Total Assets	82,18	78,99	75,35	86,89	147,64
EBIT / Interest Expense	24,43	−66,71	−63	−48,48	−11,96
EBITDA / Interest Expense	25,49	−59,29	−61,36	−46,98	−11,42
(EBITDA - Capex) / Interest Expense	24,78	−64,06	−62,11	−48,82	−11,91
Total Debt / EBITDA	0,23	−0,03	−0,3	−0,39	−0,74
Net Debt / EBITDA	−9,2	21,9	3,11	0,95	−0,01
Total Debt / (EBITDA - Capex)	0,24	−0,03	−0,29	−0,37	−0,71
Net Debt / (EBITDA - Capex)	−9,46	20,27	3,07	0,92	−0,01
Tillväxt jämfört med föregående år
Total Revenues, 1 Yr. Growth %	57,95	−43,74	−15,68	−56,45	34,01
Gross Profit, 1 Yr. Growth %	187,5	−75,05	−4,22	−5,71	−1,56
EBITDA, 1 Yr. Growth %	−317,45	−140,01	147,95	12,88	−5,88
EBITA, 1 Yr. Growth %	−300,82	−141,75	144,13	13,19	−3,97
EBIT, 1 Yr. Growth %	−298,45	−142,2	143,14	12,87	−3,97
Earnings From Cont. Operations, 1 Yr. Growth %	1,37 tn	−98,42	226,16	123,35	0,25
Net Income, 1 Yr. Growth %	1,44 tn	−98,25	187,53	126,32	−0,52
Normalized Net Income, 1 Yr. Growth %	−290,16	−119,29	219,42	65,16	−1,63
Diluted EPS Before Extra, 1 Yr. Growth %	851,33	−98,5	186,13	127,16	−7
Accounts Receivable, 1 Yr. Growth %	−50,96	−0,51	84,19	−86,43	−0,68
Inventory, 1 Yr. Growth %	-	-	-	−11,11	-
Net Property, Plant and Equip., 1 Yr. Growth %	454,17	−7,52	−31,71	279,76	−4,7
Total Assets, 1 Yr. Growth %	163,64	−14,34	−35,91	−63,78	−35,1
Tangible Book Value, 1 Yr. Growth %	−546,75	−0,93	−22,15	−73,69	−239,18
Common Equity, 1 Yr. Growth %	−1,73 tn	−0,97	−22,38	−71,27	−206,47
Cash From Operations, 1 Yr. Growth %	−363,06	−119,46	246,03	−61,42	−40,37
Capital Expenditures, 1 Yr. Growth %	387,5	3,85	−58,02	255,88	4,13
Levered Free Cash Flow, 1 Yr. Growth %	−394,4	−119,14	201,81	−67,85	−42,57
Unlevered Free Cash Flow, 1 Yr. Growth %	−414,51	−119,04	201,9	−68,09	−45,81
Sammansatt Årlig Tillväxthastighet Över Två År
Total Revenues, 2 Yr. CAGR %	42,37	−5,73	−31,12	−39,4	−23,6
Gross Profit, 2 Yr. CAGR %	61,38	−15,31	−51,12	−4,97	−3,66
EBITDA, 2 Yr. CAGR %	-	−6,72	1,06	67,3	3,4
EBITA, 2 Yr. CAGR %	−6,45	−8,43	2,38	66,23	4,26
EBIT, 2 Yr. CAGR %	−6,63	−8,48	2,72	65,66	4,11
Earnings From Cont. Operations, 2 Yr. CAGR %	318,13	−51,85	−77,31	169,9	49,64
Net Income, 2 Yr. CAGR %	317,02	−48,06	−77,58	155,1	50,05
Normalized Net Income, 2 Yr. CAGR %	39,66	−39,43	−21,5	129,69	27,46
Diluted EPS Before Extra, 2 Yr. CAGR %	-	−62,26	−79,3	154,95	45,35
Accounts Receivable, 2 Yr. CAGR %	−44,93	−30,15	35,37	−50	−63,28
Net Property, Plant and Equip., 2 Yr. CAGR %	−10,76	126,38	−20,53	61,04	90,24
Total Assets, 2 Yr. CAGR %	11,1	50,27	−25,91	−51,82	−51,52
Tangible Book Value, 2 Yr. CAGR %	19,74	110,38	−12,18	−55,66	−39,48
Common Equity, 2 Yr. CAGR %	56,91	301,31	−12,33	−53,68	−44,69
Cash From Operations, 2 Yr. CAGR %	-	−28,45	−17,94	15,54	−52,03
Capital Expenditures, 2 Yr. CAGR %	-	125	−33,98	22,22	92,51
Levered Free Cash Flow, 2 Yr. CAGR %	-	−24,93	−23,82	−2,12	−57,03
Unlevered Free Cash Flow, 2 Yr. CAGR %	-	−22,62	−24,01	−2,48	−58,42
Treårig Sammansatt Årlig Tillväxthastighet
Total Revenues, 3 Yr. CAGR %	90,24	4,48	−9,17	−40,88	−21,05
Gross Profit, 3 Yr. CAGR %	100,01	−13,39	−11,77	−39,15	−3,85
EBITDA, 3 Yr. CAGR %	-	-	30,47	4,85	38,4
EBITA, 3 Yr. CAGR %	−13,46	−28,51	28,16	5,87	38,45
EBIT, 3 Yr. CAGR %	−13,57	−28,34	27,93	6	38,13
Earnings From Cont. Operations, 3 Yr. CAGR %	48,52	−34,89	−8,89	−51,37	94,02
Net Income, 3 Yr. CAGR %	48,04	−32,76	−8,11	−51,55	86,37
Normalized Net Income, 3 Yr. CAGR %	−28,99	−27,8	5,43	0,59	73,13
Diluted EPS Before Extra, 3 Yr. CAGR %	57,01	-	−25,86	−54,01	82,16
Accounts Receivable, 3 Yr. CAGR %	9,17	−32,93	−3,5	−37,11	−37,15
Net Property, Plant and Equip., 3 Yr. CAGR %	−28,57	−9,69	51,83	33,86	35,2
Total Assets, 3 Yr. CAGR %	64,82	1,87	13,12	−41,63	−46,79
Tangible Book Value, 3 Yr. CAGR %	0,86	12,41	51,04	−42,03	−35,08
Common Equity, 3 Yr. CAGR %	20,9	34,6	132,08	−40,33	−38,87
Cash From Operations, 3 Yr. CAGR %	-	-	21	−36,19	−7,32
Capital Expenditures, 3 Yr. CAGR %	-	-	28,56	15,76	15,87
Levered Free Cash Flow, 3 Yr. CAGR %	-	-	19,55	−43,1	−18,06
Unlevered Free Cash Flow, 3 Yr. CAGR %	-	-	22	−43,34	−19,82
Sammansatt Årlig Tillväxthastighet Över Fem År
Total Revenues, 5 Yr. CAGR %	19,95	26,91	26,71	−15,98	−15,24
Gross Profit, 5 Yr. CAGR %	7,75	21,44	13,84	−10,12	−8,61
EBITDA, 5 Yr. CAGR %	-	-	-	-	18,88
EBITA, 5 Yr. CAGR %	−17,11	−24,9	−7,44	0,75	18
EBIT, 5 Yr. CAGR %	−17,17	−24,8	−7,39	0,75	17,81
Earnings From Cont. Operations, 5 Yr. CAGR %	31,75	−36,36	−29,95	14,99	11,11
Net Income, 5 Yr. CAGR %	35,73	−35,09	−30,42	14,62	11,8
Normalized Net Income, 5 Yr. CAGR %	−10,73	−32,44	−26,08	14,7	13,74
Diluted EPS Before Extra, 5 Yr. CAGR %	-	-	−30,19	-	−2,95
Accounts Receivable, 5 Yr. CAGR %	-	42,95	18,98	−40,37	−34,44
Net Property, Plant and Equip., 5 Yr. CAGR %	-	−24,55	−25,46	13,82	66,16
Total Assets, 5 Yr. CAGR %	27,46	16,28	19,71	−24,49	−19,4
Tangible Book Value, 5 Yr. CAGR %	16,34	11,62	−4,57	−22,52	3,9
Common Equity, 5 Yr. CAGR %	17,92	61,36	6,32	−12,15	29,77
Cash From Operations, 5 Yr. CAGR %	-	-	-	-	−16,43
Capital Expenditures, 5 Yr. CAGR %	-	-	-	-	51,1
Levered Free Cash Flow, 5 Yr. CAGR %	-	-	-	-	−20,81
Unlevered Free Cash Flow, 5 Yr. CAGR %	-	-	-	-	−20,88